Company registration number SC193766 (Scotland)
TRAC INTERNATIONAL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
TRAC INTERNATIONAL LIMITED
COMPANY INFORMATION
Directors
K R Stephen
K D Hawthorn
Secretary
K R Stephen
Company number
SC193766
Registered office
37 Albyn Place
Aberdeen
Aberdeen City
Scotland
AB10 1YN
Auditor
Azets Audit Services
37 Albyn Place
Aberdeen
United Kingdom
AB10 1JB
Business address
3 Thistle Road
Dyce
Aberdeen
United Kingdom
AB21 0NN
TRAC INTERNATIONAL LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 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
Notes to the financial statements
15 - 39
TRAC INTERNATIONAL 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 and business review

The principal activities of the group during the year were the provision of engineering installation, inspection and maintenance services and the manufacture and repair of wireless infrastructure sharing solutions and RF filter systems.

 

The results for the year reflect a continuation of the challenging trading conditions being experienced across the group last year. We continued to be faced with a variety of different pressures; most notably supply chain disruption, project award delays and labour shortages. In addition, we saw significant raw material cost inflation.

Whilst none of the group companies were immune to the difficult trading environment, we have continued to invest across the various businesses and our team has continued to work hard and to innovate. We firmly believe that through the cycle, investment in our products and people will deliver significant benefits in the medium to longer term.

The group continues to have a strong balance sheet and good liquidity. Our highly skilled and committed workforce will continue to meet the demands of customers in the most efficient and cost-effective manner.

Our strategy is to concentrate on providing excellent customer service in the markets in which we operate. Constant focus on our cost base continues to benefit operating profits, margins and cash flow. We continue to seek opportunities to grow the business and believe that we are well placed to deliver consistent long-term growth for the group.

Principal risks and uncertainties

Competition

The group has a number of large customers with which it maintains very good working relationships. There are regular project management meetings which ensure all matters are addressed timeously and customer satisfaction is maintained.

 

Employees

The future success of the group depends on the skills and efforts of our employees and the ability to retain and develop these individuals. The group emphasises accountability and responsibility at the local level and encourages an entrepreneurial approach to running operations. The group constantly reviews its remuneration packages to make sure they remain competitive and also maintains development and succession planning programmes.

 

Suppliers

The group has a widespread supplier database due to its operations in multiple areas throughout the United Kingdom and abroad.

 

Regulation

Certain aspects of the group's activities mean that some employees can be exposed to hazardous environments. The group is committed to maintaining a safe working environment and a culture of zero tolerance to accidents. The group has in place quality and safety processes which are regularly audited by professional bodies and customers.

 

Apart from the above and the risks noted on page 2 the directors are not aware of any major risks or uncertainties facing the group with the Statement of Financial Position continuing to be strong.

Key performance indicators

The directors consider the key performance indicators of the business to be turnover 2025: £44.6m; (2024: £43.0m), operating loss 2025: £3.4m; (2024: £1.3m), operating loss % 2025: (7.6%); (2024: (2.9%)), net assets 2025: £21.5m; (2024: £24.5m) and cash position 2025: £0.2m; (2024: £0.7m). The directors believe that there are no significant non-financial key performance indicators.

TRAC INTERNATIONAL LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Other information and explanations

Liquidity risk

The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the business.

 

Interest rate risk

The group monitors interest rates closely in order to minimise the potential exposure risk it has to any interest rate movements.

 

Foreign currency risk

The group’s principal foreign currency exposures arise from trading with overseas companies. Group policies of regular conversion meets its objectives of managing exposure to currency risk. No financial instruments are in place to remove the effect of fluctuations in exchanges rates on the group.

 

Credit risk

Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Promoting the success of the group

The directors consider, both individually and collectively, that they have acted in the way they consider, in good faith, would be most likely to promote the success of the group for the benefit of its members as a whole in the decisions taken during the current year.

 

When making these decisions the directors have given regard to:

• The likely consequences of any decisions in the long-term;

• The interest of the group's employees;

• The need to foster the group's business relationships with suppliers, customers and others;

• The impact of the group's operations on the community and environment;

• The desirability of the group maintaining a reputation for high standards of business conduct; and

• The need to act fairly between shareholders of the parent company

 

The vast majority of stakeholder engagement is carried out by the directors.

 

The directors consider and discuss information from across the organisation to help it understand the impact of the group's operations, and the interests and views of our key stakeholders. They also review strategy, financial and operational performance as well as information covering areas such as key risks, and legal and regulatory compliance.

 

As a result of these activities, the directors have an overview of engagement with stakeholders, and other relevant factors, which enables the directors to comply with their legal duty under section 172 of the Companies Act 2006.

On behalf of the board

K R Stephen
Director
23 December 2025
TRAC INTERNATIONAL 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 9.

Ordinary dividends were paid amounting to £500. 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:

K R Stephen
K D Hawthorn
Employee involvement

During the year, the policy of providing employees with information about the group has been continued through internal media methods where employees have also been encouraged to present their suggestions and views on the group's performance. Regular meetings are held between local management and employees to allow a free flow of information and ideas. Employees participate directly in the success of the business through the group's profit sharing schemes.

Future developments

The directors do not foresee any changes in the group's activities in the immediate future.

Auditor

The auditor, Azets Audit Services, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Greenhouse gas emissions, energy consumption and energy efficiency action

We fully recognise our responsibility to protect the environment and we have a strong environmental policy, objectives and guidelines in place which we review and update regularly. The group complies with all regulations covering the processing and disposal of toxic & non-toxic waste, and uses qualified licensed contractors for the collection and disposal of waste where appropriate. We make every effort to keep our neighbours in the local community safe from any potential harm caused by our activities by closely managing our emissions and waste.

The following disclosures only cover TRAC International Limited, TRAC Engineering Limited, TRAC Energy Limited and Radio Design Limited as these are the entities within the group that are above the reporting thresholds in their own right. The data published covers the financial year from 1 April 2024 to the 31 March 2025.

UK energy use

During the reporting period, the group used a total of 4,034,144 kWh of energy and emitted a total of 2,465 tonnes of CO2e which is categorised as follows:

 

2025

2025

2024 (restated)

2024 (restated)

 

kWh

t CO2e

kWh

t CO2e

Gas combustion

1,192,309

261

1,351,080

299

Electricity

576,726

116

463,002

96

Diesel

2,265,109

2,088

1,954,125

2,163

Total

4,034,144

2,465

3,768,207

2,558

 

TRAC INTERNATIONAL LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -

Energy efficiency action

We continuously review our energy consumption to identify ways in which we can reduce the level of our greenhouse gas emissions. Most lighting has been replaced with LED lighting and we have purchased our first electric vehicles. We also participate in an electric car salary sacrifice scheme under which the employee sacrifices a part of their salary and we lease an electric car for them.

Intensity ratio and methodologies

Due to the diversity of the work conducted by the group across many areas, emissions intensity ratios have been calculated based on turnover (per £1m) only.

For the year ended 31 March 2025 there were 2,465 t CO2e (2024 restated: 2,558 t CO2e) giving a ratio of 55.53 (2024 restated: 59.60) t CO2e per £1m of turnover.

The information in this energy use statement is based on our Streamlined Energy and Carbon Reporting (SECR).

Disclosure of information in the strategic report

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

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.

Employment of disabled persons

 

The group gives full consideration to applications for employment from disabled persons where the requirements of the job can be adequately fulfilled by a handicapped or disabled person. Where existing employees become disabled, it is the group's policy wherever practicable to provide continuing employment under normal terms and conditions to provide training and career development and promotion to disabled employees wherever appropriate.

 

Research and development

 

The group continues to invest in research and development. This has resulted in improvements to the group's products which will benefit the group in the medium to long term. Where appropriate development costs in respect of the improvements have been capitalised in the balance sheet.

On behalf of the board
K R Stephen
Director
23 December 2025
TRAC INTERNATIONAL LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -

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

 

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

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

TRAC INTERNATIONAL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TRAC INTERNATIONAL LIMITED
- 6 -
Opinion

We have audited the financial statements of TRAC International Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows 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:

TRAC INTERNATIONAL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TRAC INTERNATIONAL LIMITED
- 7 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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.

TRAC INTERNATIONAL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TRAC INTERNATIONAL LIMITED
- 8 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Matthew Allan (Senior Statutory Auditor)
For and on behalf of Azets Audit Services, Statutory Auditor
Chartered Accountants
37 Albyn Place
Aberdeen
AB10 1JB
23 December 2025
TRAC INTERNATIONAL LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
44,600,428
43,023,814
Cost of sales
(36,442,831)
(33,046,320)
Gross profit
8,157,597
9,977,494
Administrative expenses
(11,879,946)
(11,320,932)
Other operating income
312,380
90,923
Operating loss
4
(3,409,969)
(1,252,515)
Interest receivable and similar income
8
113,179
35,378
Interest payable and similar expenses
9
(34,899)
(33,820)
Fair value gains and losses on investment properties
16
671,494
-
0
Loss before taxation
(2,660,195)
(1,250,957)
Tax on loss
11
(269,639)
260,519
Loss for the financial year
(2,929,834)
(990,438)
Other comprehensive income
Currency translation (loss)/gain taken to retained earnings
(24,550)
64,458
Total comprehensive income for the year
(2,954,384)
(925,980)
Loss for the financial year is attributable to:
- Owners of the parent company
(1,192,050)
(484,186)
- Non-controlling interests
(1,737,784)
(506,252)
(2,929,834)
(990,438)
Total comprehensive income for the year is attributable to:
- Owners of the parent company
(1,216,600)
(419,728)
- Non-controlling interests
(1,737,784)
(506,252)
(2,954,384)
(925,980)

The profit and loss account has been prepared on the basis that all operations are continuing operations.

TRAC INTERNATIONAL LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
14
2,630,831
2,901,441
Tangible assets
15
3,797,009
5,196,681
Investment property
16
1,910,000
366,769
Investments
17
77,465
66,174
8,415,305
8,531,065
Current assets
Stocks
20
6,552,789
8,748,270
Debtors
22
14,110,851
16,204,306
Cash at bank and in hand
247,625
737,946
20,911,265
25,690,522
Creditors: amounts falling due within one year
24
(6,942,018)
(9,012,321)
Net current assets
13,969,247
16,678,201
Total assets less current liabilities
22,384,552
25,209,266
Creditors: amounts falling due after more than one year
25
(700,496)
(286,789)
Provisions for liabilities
Deferred tax liability
30
163,322
446,859
(163,322)
(446,859)
Net assets
21,520,734
24,475,618
Capital and reserves
Called up share capital
31
50,000
50,000
Profit and loss reserves
14,527,392
15,744,492
Equity attributable to owners of the parent company
14,577,392
15,794,492
Non-controlling interests
6,943,342
8,681,126
Total equity
21,520,734
24,475,618
The financial statements were approved by the board of directors and authorised for issue on 23 December 2025 and are signed on its behalf by:
23 December 2025
K R Stephen
Director
Company registration number SC193766 (Scotland)
TRAC INTERNATIONAL LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
15
1,387,586
1,881,741
Investment property
16
1,910,000
366,769
Investments
17
2,030
2,030
3,299,616
2,250,540
Current assets
Debtors
22
4,592,087
4,281,961
Cash at bank and in hand
22,107
10,473
4,614,194
4,292,434
Creditors: amounts falling due within one year
24
(3,353,093)
(2,801,866)
Net current assets
1,261,101
1,490,568
Total assets less current liabilities
4,560,717
3,741,108
Creditors: amounts falling due after more than one year
25
(134,298)
-
Provisions for liabilities
Deferred tax liability
30
79,362
-
0
(79,362)
-
Net assets
4,347,057
3,741,108
Capital and reserves
Called up share capital
31
50,000
50,000
Profit and loss reserves
4,297,057
3,691,108
Total equity
4,347,057
3,741,108

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 £606,449 (2024 - £174,666 loss).

The financial statements were approved by the board of directors and authorised for issue on 23 December 2025 and are signed on its behalf by:
23 December 2025
K R Stephen
Director
Company registration number SC193766 (Scotland)
TRAC INTERNATIONAL LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
Balance at 1 April 2023
50,000
16,165,220
16,215,220
9,187,378
25,402,598
Year ended 31 March 2024:
Loss for the year
-
(484,186)
(484,186)
(506,252)
(990,438)
Other comprehensive income:
Currency translation differences
-
64,458
64,458
-
64,458
Total comprehensive income
-
(419,728)
(419,728)
(506,252)
(925,980)
Dividends
12
-
(1,000)
(1,000)
-
(1,000)
Balance at 31 March 2024
50,000
15,744,492
15,794,492
8,681,126
24,475,618
Year ended 31 March 2025:
Loss for the year
-
(1,192,050)
(1,192,050)
(1,737,784)
(2,929,834)
Other comprehensive income:
Currency translation differences
-
(24,550)
(24,550)
-
(24,550)
Total comprehensive income
-
(1,216,600)
(1,216,600)
(1,737,784)
(2,954,384)
Dividends
12
-
(500)
(500)
-
(500)
Balance at 31 March 2025
50,000
14,527,392
14,577,392
6,943,342
21,520,734
TRAC INTERNATIONAL 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
50,000
3,866,774
3,916,774
Year ended 31 March 2024:
Loss and total comprehensive income for the year
-
(174,666)
(174,666)
Dividends
12
-
(1,000)
(1,000)
Balance at 31 March 2024
50,000
3,691,108
3,741,108
Year ended 31 March 2025:
Profit and total comprehensive income
-
606,449
606,449
Dividends
12
-
(500)
(500)
Balance at 31 March 2025
50,000
4,297,057
4,347,057
TRAC INTERNATIONAL 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
36
191,909
1,125,085
Interest paid
(34,899)
(33,820)
Income taxes refunded
193,475
520,402
Net cash inflow from operating activities
350,485
1,611,667
Investing activities
Purchase of intangible assets
(807,880)
(856,765)
Purchase of tangible fixed assets
(577,256)
(1,328,140)
Proceeds from disposal of tangible fixed assets
249,660
731,414
Purchase of investment property
(41,711)
-
Purchase of investments
(11,291)
(18,741)
Interest received
113,179
35,378
Net cash used in investing activities
(1,075,299)
(1,436,854)
Financing activities
Repayment of bank loans
(322,421)
(61,529)
Proceeds from finance lease contracts
829,226
325,886
Payment of finance leases obligations
(269,381)
(142,289)
Dividends paid to equity shareholders
(500)
(1,000)
Net cash generated from financing activities
236,924
121,068
Net (decrease)/increase in cash and cash equivalents
(487,890)
295,881
Cash and cash equivalents at beginning of year
737,946
359,568
Effect of foreign exchange rates
(2,431)
82,497
Cash and cash equivalents at end of year
247,625
737,946
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
1
Accounting policies
Company information

TRAC International Limited (“the company”) is a private limited company incorporated in Scotland. The registered office is 37 Albyn Place, Aberdeen, Aberdeen City, Scotland, AB10 1YN.

 

The group consists of TRAC International Limited and all of its subsidiaries.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

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

 

1.2
Business combinations

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

 

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.

TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company TRAC International Limited together with all entities controlled by the parent company (its subsidiaries, other than those excluded per note 18) and the group’s share of its interests in joint ventures and associates.

 

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.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.4
Going concern

As part of their consideration of going concern the directors have reviewed the group's future cash flow forecasts and profit projections which are based on internal information and recent experience. Given the global political and economic uncertainty it is difficult to estimate with precision the impact on the group's prospective financial performance.

 

Based on their assessment of the group's prospects and viability the directors have formed a judgement, at the time of approving the financial statements, that there are no material uncertainties that cast doubt on the company's going concern status and that there is a reasonable expectation that the group has adequate resources to continue in operational existence for at least twelve months from the date of approval of the financial statements. The directors therefore consider it appropriate to adopt the going concern basis of accounting in preparing its 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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.6
Research and development expenditure

All research expenditure is charged to the profit & loss account in the period in which it is incurred. Development expenditure is charged to the profit & loss account in the period in which it is incurred unless it relates to the development of a new product and it is incurred after the technical feasibility and commercial viability of the product has been proven, the development costs can be measured reliably, future economic benefits are probable and the group intends to and has sufficient resources to complete the development and to use or sell the asset. Any such capitalised development expenditure is amortised on a straight-line basis so that it is charged to the profit & loss account over the expected life of the resulting product.

TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
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:

Development and patent costs
10 to 25% straight line
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
Not depreciated
Buildings
2% straight line
Tenant improvements
Straight line over the term of the lease
Office and store equipment
10% to 50% straight line
Motor vehicles
20% 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 properties

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

1.10
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.

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.

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

TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
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.

 

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.

1.13
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.

TRAC INTERNATIONAL 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.

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.

TRAC INTERNATIONAL 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 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.

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.

TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
1.17
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.

1.18
Retirement benefits

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

1.19
Leases

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

 

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

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

Amounts due from lessees under finance leases are recognised as receivables at the amount of the group's net investment in the leases. Finance lease income is allocated to accounting periods so as to reflect a constant periodic rate of return on the group’s net investment outstanding in respect of leases.

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

 

1.20
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.

TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP 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.

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.

Valuation of intangible assets

At the balance sheet date management makes an assessment of the carrying value and existence of the intangible assets by considering various factors including the feasibility and commerciality of the systems being developed and their capacity to generate future revenue streams to the Group. Management believe that the value of all development costs included in note 14 can be upheld due to future revenue forecasted to flow to the Group. The existence of the development costs is based on expenditure which is capitalised in line with FRS 102 and supported by appropriate back up retained by management.

Valuation of investment property

At each reporting end date, the company reviews the fair value of its investment properties to determine whether there is any changes in the fair value of the properties held. The fair value was assessed by Chartered Surveyors Graham and Sibbald as set out in note 16. Fair value adjustments are recognised through the statement of comprehensive income.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Rendering of services
32,960,527
28,341,064
Sale of goods
11,639,901
14,682,750
44,600,428
43,023,814
2025
2024
£
£
Turnover analysed by geographical market
UK
35,483,080
32,425,514
Europe
3,561,986
4,527,860
United States
45,651
138,837
Asia
5,065,750
5,699,157
Rest of the world
443,961
232,446
44,600,428
43,023,814
TRAC INTERNATIONAL 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
113,179
35,378
R&D expenditure credit
190,492
-
Other operating income
121,888
58,526
4
Operating loss
2025
2024
£
£
Operating loss for the year is stated after charging/(crediting):
Exchange losses
142,029
84,040
Research and development costs
402,923
220,764
Depreciation of owned tangible fixed assets
660,664
998,577
Depreciation of tangible fixed assets held under finance leases
205,927
48,655
Loss/(profit) on disposal of tangible fixed assets
8,532
(328,226)
Amortisation of intangible assets
976,038
1,073,603
Stocks impairment losses recognised or reversed
1,860,349
-
0
Operating lease charges
304,716
320,648
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
27,225
25,200
Audit of the financial statements of the company's subsidiaries
93,170
82,450
120,395
107,650
For other services
Taxation compliance services
17,615
16,300
All other non-audit services
14,085
13,000
31,700
29,300
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
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
Number of management and administrative staff
131
134
25
23
Number of operations staff
227
219
-
-
Total
358
353
25
23

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
19,107,374
18,359,568
869,075
757,326
Social security costs
2,145,488
2,054,064
89,397
74,936
Pension costs
741,284
688,778
71,934
65,504
21,994,146
21,102,410
1,030,406
897,766
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
100,007
100,522
Company pension contributions to defined contribution schemes
25,485
24,687
125,492
125,209

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2024 - 1).

8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
8,183
7,067
Other interest income
104,996
28,311
Total income
113,179
35,378
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
9
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
-
22,954
Interest on finance leases and hire purchase contracts
28,777
10,866
Other interest
6,122
-
Total finance costs
34,899
33,820
10
Fair value gains and losses on investment properties
2025
2024
£
£
Changes in the fair value of investment properties
671,494
-
11
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
115,067
(102,061)
Foreign current tax on profits for the current period
-
0
13,731
Total current tax
115,067
(88,330)
Deferred tax
Origination and reversal of timing differences
(285,106)
(172,189)
Write down or reversal of write down of deferred tax asset
438,109
-
0
Adjustment in respect of prior periods
1,569
-
0
Total deferred tax
154,572
(172,189)
Total tax charge/(credit)
269,639
(260,519)
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
11
Taxation
(Continued)
- 26 -

The actual charge/(credit) for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Loss before taxation
(2,660,195)
(1,250,957)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(665,049)
(312,739)
Tax effect of expenses that are not deductible in determining taxable profit
22,389
46,558
Tax effect of income not taxable in determining taxable profit
(167,983)
-
0
Unutilised tax losses carried forward
(15,754)
-
0
Change in unrecognised deferred tax assets
543,291
42,651
Effect of change in corporation tax rate
-
(88,692)
Permanent capital allowances in excess of depreciation
6,975
9,488
Research and development tax credit
-
0
310,439
Other permanent differences
385
(2,595)
Effect of overseas tax rates
(1,531)
4,279
Deferred tax adjustments in respect of prior years
439,678
155
Tax at marginal rate
(161)
-
0
Additional deduction for R&D expenditure
-
0
(274,733)
Foreign tax suffered
-
0
13,731
Foreign PE exemption
-
(1,272)
Chargeable gains/(losses)
96,228
(7,789)
R&D expenditure credit
11,171
-
Taxation charge/(credit)
269,639
(260,519)

The group has accumulated unused tax losses of £6.4m at the balance sheet date, which are available to offset against future taxable profits. These tax losses have not been recognised as deferred tax assets due to the uncertainty surrounding the timing of future taxable profits against which they can be utilised.

12
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
500
1,000
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
13
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2025
2024
Notes
£
£
In respect of:
Stocks
20
1,860,349
-
Recognised in:
Cost of sales
1,860,349
-
14
Intangible fixed assets
Group
Development and patent costs
£
Cost
At 1 April 2024
6,396,919
Additions - internally developed
807,880
Disposals
(1,451,791)
At 31 March 2025
5,753,008
Amortisation and impairment
At 1 April 2024
3,495,478
Amortisation charged for the year
976,038
Disposals
(1,349,339)
At 31 March 2025
3,122,177
Carrying amount
At 31 March 2025
2,630,831
At 31 March 2024
2,901,441
The company had no intangible fixed assets at 31 March 2025 or 31 March 2024.

During the year, £757,102 of employee wages and salaries were directly attributable to the development of intangible assets and were capitalised as part of the cost of development. These costs are included in the carrying value of the intangible assets as shown above.

TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
15
Tangible fixed assets
Group
Land and buildings
Tenant improvements
Office and store equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
1,928,942
939,136
10,055,047
814,960
13,738,085
Additions
-
0
70,321
453,185
53,750
577,256
Disposals
-
0
(19,185)
(569,897)
(125,637)
(714,719)
Transfer to investment property
(915,770)
-
0
-
0
-
0
(915,770)
Exchange adjustments
-
0
(7,701)
(67,529)
(4,461)
(79,691)
At 31 March 2025
1,013,172
982,571
9,870,806
738,612
12,605,161
Depreciation and impairment
At 1 April 2024
120,999
536,355
7,452,584
431,466
8,541,404
Depreciation charged in the year
2,957
44,201
709,616
109,817
866,591
Eliminated in respect of disposals
-
0
(6,609)
(377,223)
(72,695)
(456,527)
Transfer to investment property
(85,744)
-
0
-
0
-
0
(85,744)
Exchange adjustments
-
0
(4,928)
(48,341)
(4,303)
(57,572)
At 31 March 2025
38,212
569,019
7,736,636
464,285
8,808,152
Carrying amount
At 31 March 2025
974,960
413,552
2,134,170
274,327
3,797,009
At 31 March 2024
1,807,943
402,781
2,602,463
383,494
5,196,681
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
15
Tangible fixed assets
(Continued)
- 29 -
Company
Land and buildings
Tenant improvements
Office and store equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
1,928,942
-
0
94,460
165,971
2,189,373
Additions
-
0
268,758
116,345
114,609
499,712
Disposals
-
0
-
0
(84,983)
(62,035)
(147,018)
Transfer to investment property
(915,770)
-
0
-
0
-
0
(915,770)
At 31 March 2025
1,013,172
268,758
125,822
218,545
1,626,297
Depreciation and impairment
At 1 April 2024
120,999
-
0
70,453
116,180
307,632
Depreciation charged in the year
2,957
-
0
8,238
28,824
40,019
Eliminated in respect of disposals
-
0
-
0
-
0
(23,196)
(23,196)
Transfer to investment property
(85,744)
-
0
-
0
-
0
(85,744)
At 31 March 2025
38,212
-
0
78,691
121,808
238,711
Carrying amount
At 31 March 2025
974,960
268,758
47,131
96,737
1,387,586
At 31 March 2024
1,807,943
-
0
24,007
49,791
1,881,741

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

Group
Company
2025
2024
2025
2024
£
£
£
£
Office and store equipment
869,508
238,186
-
0
-
0
Motor vehicles
20,612
-
0
-
0
-
0
890,120
238,186
-
-
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
16
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 April 2024
366,769
366,769
Additions through external acquisition
41,711
41,711
Transfers from owner-occupied property
830,026
830,026
Net gains or losses through fair value adjustments
671,494
671,494
At 31 March 2025
1,910,000
1,910,000

Investment property comprises of land and buildings. The fair value of the investment property has been arrived at on the basis of a valuation carried out in January 2025 by Graham and Sibbald Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

17
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
18
-
0
-
0
2,030
2,030
Unlisted investments
77,465
66,174
-
0
-
0
77,465
66,174
2,030
2,030
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 April 2024
66,174
Additions
11,291
At 31 March 2025
77,465
Carrying amount
At 31 March 2025
77,465
At 31 March 2024
66,174
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
17
Fixed asset investments
(Continued)
- 31 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
2,030
Carrying amount
At 31 March 2025
2,030
At 31 March 2024
2,030

TRAC HLM Limited and TRAC Engineering Limited were entitled to exemption from audit for the year ended 31 March 2025 under section 479A of the Companies Act 2006 relating to subsidiary companies. TRAC International Limited has provided a guarantee for subsidiary's liabilities at 31 March 2025 in accordance with the terms of the act.

18
Subsidiaries

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

Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
TRAC Engineering Limited
1
Ordinary
100.00
-
TRAC Energy Limited
1
Ordinary
51.00
-
TRAC HLM Limited
1
Ordinary
100.00
-
Radio Design Limited
1
Ordinary
51.70
-
TRAC Oil & Gas Limited (dormant)
1
Ordinary
100.00
-
TRAC Oil & Gas PTY Ltd (dormant)
2
Ordinary
0
51.00
TRAC Petroleo e Gas Ltda
3
Ordinary
0
51.00
TRAC Oil & Gas Limited (Ghana)
4
Ordinary
0
51.00
Radio Design OY
5
Ordinary
0
51.70
Radio Design India Private Limited
6
Ordinary
0
51.70

Registered office addresses (all UK unless otherwise indicated):

1
37 Albyn Place, Aberdeen, United Kingdom, AB10 1YN
2
Unit 5, 48 Hardey Road, Belmont, Perth, WA 6104, Australia
3
Rue Itacolomi, 213, Quadra G, Iote 21, CEP:27977-340, Cabiunas-Macae-RJ, Brazil
4
1st Floor, Air Burkina Sales Office, Osu Re, Dr Esther Ocloo St, Ghana
5
Kaarnatie 27, 90530 Oulu, Finland
6
Plot 168, Sector-4, IMT Manesar, Gurugram, Harayana, 122052, India
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
18
Subsidiaries
(Continued)
- 32 -

Radio Design OYs financial statements for the year ended 31 March 2025 are not included in the consolidation due to it not being material to the group. The company's aggregate amount of capital and reserves at 31 March 2025 was (£13,637), 2024: (£14,212). The company's profit for the year was £276 (2024: £559 profit).

 

TRAC Oil and Gas Limited (Ghana) financial statements for the year ended 31 March 2025 are not included in the consolidation due to its immateriality. The company's amount of capital and reserves at 31 March 2025 was (£134,768) (2024: (£436,848) and the company's loss for the year was £139,138 (2024: £34,070 loss).

19
Joint ventures

Details of joint ventures at 31 March 2025 are as follows:

Name of undertaking
Registered office
Interest
% Held
held
Direct
TRAC Oil & Gas Services Ghana Limited
HSE No ADP Block 1 Office No 5 Free Zone Enclave Tema Kpone Katamansc PO Box CE12034 Tema Ghana
Ordinary
90.00
20
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
6,085,276
7,952,264
-
-
Finished goods and goods for resale
467,513
796,006
-
0
-
0
6,552,789
8,748,270
-
-

Impairment losses recognised in the profit or loss account in the year were £1,860,349 (2024: £nil).

21
Financial instruments
Group
Company
2025
2024
2025
2024
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
11,699,774
13,731,219
n/a
n/a
Equity instruments measured at cost less impairment
77,465
66,174
n/a
n/a
Carrying amount of financial liabilities
Measured at amortised cost
6,497,611
8,340,943
n/a
n/a

As permitted by the reduced disclosure framework within FRS 102, the company has taken advantage of the exemption from disclosing the carrying amount of certain classes of financial instruments, denoted by 'n/a' above.

TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 33 -
22
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
8,057,840
9,993,412
180
2,549
Corporation tax recoverable
248,108
574,936
-
0
-
0
Amounts owed by group undertakings
-
-
2,246,049
2,296,329
Amounts owed by undertakings in which the group has a participating interest
591,347
528,297
-
-
Finance leases receivable
182,401
-
182,401
-
Other debtors
2,438,160
2,471,564
1,802,872
1,792,674
Prepayments and accrued income
2,410,594
2,208,166
178,184
190,409
13,928,450
15,776,375
4,409,686
4,281,961
Amounts falling due after more than one year:
Finance leases receivable
182,401
-
182,401
-
Deferred tax asset (note 30)
-
0
427,931
-
0
-
0
182,401
427,931
182,401
-
Total debtors
14,110,851
16,204,306
4,592,087
4,281,961

Amounts owed by group undertakings and undertakings where the group has a participating interest are unsecured, interest free, have no fixed date of repayment and are repayable upon demand.

 

Amounts owed by shareholders of £1,360,527 (2024: £1,352,903) are included within other debtors. Interest is charged at a commercial rate on this loan and there are no set repayment terms.

23
Finance lease receivables
Group
Company
2025
2024
2025
2024
£
£
£
£
Gross amounts receivable under finance leases:
Within one year
182,401
-
182,401
-
In two to five years
182,401
-
182,401
-
364,802
-
364,802
-
Unearned finance income
-
-
-
-
Present value of minimum lease payments receivable
364,802
-
364,802
-

The group enters into financial leasing arrangements for plant and machinery and motor vehicles. The average term of finance leases entered into is 2.5 years.

TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 34 -
24
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
26
-
0
322,421
-
0
322,421
Obligations under finance leases
27
396,149
107,413
-
0
-
0
Trade creditors
2,726,121
4,573,982
191,542
199,870
Amounts owed to group undertakings
-
0
-
0
1,809,023
927,106
Corporation tax payable
-
0
8,108
5,419
1,411
Other taxation and social security
876,306
950,059
270,861
336,175
Deferred income on finance leases
28
134,299
-
0
134,299
-
0
Other creditors
1,239,330
2,306,324
882,681
943,926
Accruals and deferred income
1,569,813
744,014
59,268
70,957
6,942,018
9,012,321
3,353,093
2,801,866

Amounts owed to group undertakings are unsecured, interest free, have no fixed date of repayment and are repayable on demand.

25
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
27
422,783
151,674
-
0
-
0
Deferred income on finance leases
28
134,298
-
0
134,298
-
0
Other creditors
143,415
135,115
-
0
-
0
700,496
286,789
134,298
-
26
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
-
0
322,421
-
0
322,421
Payable within one year
-
0
322,421
-
0
322,421
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 35 -
27
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
438,866
121,997
-
0
-
0
In two to five years
465,500
166,258
-
0
-
0
904,366
288,255
-
-
Less: future finance charges
(85,434)
(29,168)
-
0
-
0
818,932
259,087
-
0
-
0

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 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

28
Deferred income
Group
Company
2025
2024
2025
2024
£
£
£
£
Deferred income on finance leases
268,597
-
268,597
-

Deferred income is included in the financial statements as follows:

Current liabilities
134,299
-
0
134,299
-
0
Non-current liabilities
134,298
-
0
134,298
-
0
268,597
-
268,597
-
29
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
741,284
688,778

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.

 

As at the reporting date, amounts payable of £122,275 (2024: £132,678) had not been paid over to the schemes.

 

TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 36 -
30
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Group
£
£
£
£
Fixed asset timing differences
100,800
1,181,321
-
131,517
R&D brought forward
(15,273)
(650,267)
-
274,443
Tax losses
80,011
-
-
-
Short term timing differences
(2,216)
(15,392)
-
21,971
Other deductions
-
(68,803)
-
-
163,322
446,859
-
427,931
Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Company
£
£
£
£
Fixed asset timing differences
16,056
-
-
-
R&D brought forward
(15,273)
-
-
-
Tax losses
80,011
-
-
-
Short term timing differences
(1,432)
-
-
-
79,362
-
-
-
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
(18,928)
-
Charge to profit or loss
(144,394)
79,362
Liability at 31 March 2025
(163,322)
79,362

At the balance sheet date, the Group has unrecognised deferred tax assets arising from unused tax losses of £6.4m (2024: Nil). The amount of deferred tax asset recognised is limited to the extent that it is probable that future taxable profits will be available against which the losses can be utilised. Due to the uncertainty of future profits, no deferred tax asset has been recognised for these tax losses.

31
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
5,000,000
5,000,000
50,000
50,000
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 37 -
32
Financial commitments, guarantees and contingent liabilities

In the normal course of trade, the company's bankers hold a guarantee bond of £141,385 (2024: £nil).

33
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
256,103
293,860
-
-
Between two and five years
717,831
789,638
-
-
973,934
1,083,498
-
-
Lessor

The operating leases represent leases of properties and land to third parties.

At the reporting end date the group had contracted with tenants for the following minimum lease payments:

Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
42,296
41,044
42,296
41,044
Between two and five years
140,000
140,000
140,000
140,000
In over five years
15,055
50,055
15,055
50,055
197,351
231,099
197,351
231,099
34
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
678,652
688,316
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
34
Related party transactions
(Continued)
- 38 -
Transactions with related parties

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

Sales
2025
2024
£
£
Group
Entities over which the group has control, joint control or significant influence
-
71,569
Management charges
Donations
2025
2024
2025
2024
£
£
£
£
Group
Other related parties
-
-
311,696
299,793
Company
Entities over which the entity has control, joint control or significant influence
1,017,400
864,254
-
-
Other related parties
-
-
59,075
3,230

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2025
2024
£
£
Company
Entities over which the company has control, joint control or significant influence
721,395
449,973

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2025
2024
Balance
Balance
£
£
Group
Entities over which the group has control, joint control or significant influence
591,347
528,297
Company
Entities over which the company has control, joint control or significant influence
2,246,049
2,296,329
Other related parties
1,360,527
1,352,903
TRAC INTERNATIONAL LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 39 -
35
Ultimate controlling party

TRAC International Limited is controlled by D H Hawthorn who owns 100% of the company's issued share capital.

36
Cash generated from group operations
2025
2024
£
£
Loss after taxation
(2,929,834)
(990,438)
Adjustments for:
Taxation charged/(credited)
269,639
(260,519)
Finance costs
34,899
33,820
Investment income
(113,179)
(35,378)
Loss/(gain) on disposal of tangible fixed assets
8,532
(328,226)
Fair value gain on investment properties
(671,494)
-
0
Amortisation and impairment of intangible assets
976,038
1,073,603
Depreciation and impairment of tangible fixed assets
866,591
1,047,232
Loss on disposal of intangible assets
102,452
-
Movements in working capital:
Decrease in stocks
2,195,481
828,293
Decrease/(increase) in debtors
1,338,697
(3,244,865)
(Decrease)/increase in creditors
(1,885,913)
3,001,563
Cash generated from operations
191,909
1,125,085
37
Analysis of changes in net funds/(debt) - group
1 April 2024
Cash flows
Exchange rate movements
31 March 2025
£
£
£
£
Cash at bank and in hand
737,946
(487,890)
(2,431)
247,625
Borrowings excluding overdrafts
(322,421)
322,421
-
-
Obligations under finance leases
(259,087)
(559,845)
-
(818,932)
156,438
(725,314)
(2,431)
(571,307)
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300No description of principal activityK D HawthornK D HawthornK R StephenfalseSC193766bus:Consolidated2024-04-012025-03-31SC1937662024-04-012025-03-31SC193766bus:CompanySecretaryDirector12024-04-012025-03-31SC193766bus:Director12024-04-012025-03-31SC193766bus:CompanySecretary12024-04-012025-03-31SC193766bus:Director22024-04-012025-03-31SC193766bus:RegisteredOffice2024-04-012025-03-31SC193766bus:Consolidated2025-03-31SC193766bus:Consolidated2023-04-012024-03-31SC1937662023-04-012024-03-31SC193766core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-04-012025-03-31SC193766core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-04-012024-03-31SC1937662025-03-31SC193766bus:Consolidated2024-03-31SC193766core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-03-31SC193766core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-03-31SC1937662024-03-31SC193766core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-31SC193766core:LeaseholdImprovementsbus:Consolidated2025-03-31SC193766core:PlantMachinerybus:Consolidated2025-03-31SC193766core:MotorVehiclesbus:Consolidated2025-03-31SC193766core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-31SC193766core:LeaseholdImprovementsbus:Consolidated2024-03-31SC193766core:PlantMachinerybus:Consolidated2024-03-31SC193766core:MotorVehiclesbus:Consolidated2024-03-31SC193766core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-31SC193766core:LeaseholdImprovements2025-03-31SC193766core:PlantMachinery2025-03-31SC193766core:MotorVehicles2025-03-31SC193766core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31SC193766core:LeaseholdImprovements2024-03-31SC193766core:PlantMachinery2024-03-31SC193766core:MotorVehicles2024-03-31SC193766core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-31SC193766core:CurrentFinancialInstrumentsbus:Consolidated2024-03-31SC193766core:ShareCapitalbus:Consolidated2025-03-31SC193766core:ShareCapitalbus:Consolidated2024-03-31SC193766core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-31SC193766core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-31SC193766core:Non-controllingInterestsbus:Consolidated2025-03-31SC193766core:Non-controllingInterestsbus:Consolidated2024-03-31SC193766core:ShareCapital2025-03-31SC193766core:ShareCapital2024-03-31SC193766core:RetainedEarningsAccumulatedLosses2025-03-31SC193766core:RetainedEarningsAccumulatedLosses2024-03-31SC193766core:ShareCapitalbus:Consolidated2023-03-31SC1937662023-03-31SC193766core:ShareCapital2023-03-31SC193766core:RetainedEarningsAccumulatedLosses2023-03-31SC193766bus:Consolidated2023-03-31SC193766core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-31SC193766core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-04-012025-03-31SC193766core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-31SC193766core:LeaseholdImprovements2024-04-012025-03-31SC193766core:PlantMachinery2024-04-012025-03-31SC193766core:MotorVehicles2024-04-012025-03-31SC193766core:UKTaxbus:Consolidated2024-04-012025-03-31SC193766core:UKTaxbus:Consolidated2023-04-012024-03-31SC193766core:ForeignTaxbus:Consolidated2024-04-012025-03-31SC193766core:ForeignTaxbus:Consolidated2023-04-012024-03-31SC193766bus:Consolidated12024-04-012025-03-31SC193766bus:Consolidated12023-04-012024-03-31SC193766bus:Consolidated22024-04-012025-03-31SC193766bus:Consolidated22023-04-012024-03-31SC193766bus:Consolidated32024-04-012025-03-31SC193766bus:Consolidated32023-04-012024-03-31SC193766bus:Consolidated42024-04-012025-03-31SC193766bus:Consolidated42023-04-012024-03-31SC193766core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-03-31SC193766core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-04-012025-03-31SC193766core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-04-012025-03-31SC193766core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-31SC193766core:LeaseholdImprovementsbus:Consolidated2024-03-31SC193766core:PlantMachinerybus:Consolidated2024-03-31SC193766core:MotorVehiclesbus:Consolidated2024-03-31SC193766bus:Consolidated2024-03-31SC193766core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31SC193766core:LeaseholdImprovements2024-03-31SC193766core:PlantMachinery2024-03-31SC193766core:MotorVehicles2024-03-31SC1937662024-03-31SC193766core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-31SC193766core:LeaseholdImprovementsbus:Consolidated2024-04-012025-03-31SC193766core:PlantMachinerybus:Consolidated2024-04-012025-03-31SC193766core:MotorVehiclesbus:Consolidated2024-04-012025-03-31SC193766core:UnlistedNon-exchangeTradedbus:Consolidated2025-03-31SC193766core:UnlistedNon-exchangeTradedbus:Consolidated2024-03-31SC193766core:UnlistedNon-exchangeTraded2025-03-31SC193766core:UnlistedNon-exchangeTraded2024-03-31SC193766core:Subsidiary12024-04-012025-03-31SC193766core:Subsidiary22024-04-012025-03-31SC193766core:Subsidiary32024-04-012025-03-31SC193766core:Subsidiary42024-04-012025-03-31SC193766core:Subsidiary52024-04-012025-03-31SC193766core:Subsidiary62024-04-012025-03-31SC193766core:Subsidiary72024-04-012025-03-31SC193766core:Subsidiary82024-04-012025-03-31SC193766core:Subsidiary92024-04-012025-03-31SC193766core:Subsidiary102024-04-012025-03-31SC193766core:Subsidiary112024-04-012025-03-31SC193766core:Subsidiary222024-04-012025-03-31SC193766core:Subsidiary332024-04-012025-03-31SC193766core:Subsidiary442024-04-012025-03-31SC193766core:Subsidiary552024-04-012025-03-31SC193766core:Subsidiary662024-04-012025-03-31SC193766core:Subsidiary772024-04-012025-03-31SC193766core:Subsidiary882024-04-012025-03-31SC193766core:Subsidiary992024-04-012025-03-31SC193766core:Subsidiary10102024-04-012025-03-31SC193766core:JointVenture12024-04-012025-03-31SC193766core:JointVenture112024-04-012025-03-31SC193766core:CurrentFinancialInstrumentsbus:Consolidated2025-03-31SC193766core:CurrentFinancialInstruments2025-03-31SC193766core:CurrentFinancialInstruments2024-03-31SC193766core:CurrentFinancialInstrumentsbus:Consolidated12025-03-31SC193766core:CurrentFinancialInstrumentsbus:Consolidated12024-03-31SC193766core:CurrentFinancialInstruments22025-03-31SC193766core:CurrentFinancialInstruments32025-03-31SC193766core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-31SC193766core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-31SC193766core:Non-currentFinancialInstruments2025-03-31SC193766core:Non-currentFinancialInstruments2024-03-31SC193766core:WithinOneYearbus:Consolidated2025-03-31SC193766core:WithinOneYearbus:Consolidated2024-03-31SC193766core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-31SC193766core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-31SC193766core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-31SC193766core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12025-03-31SC193766core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-03-31SC193766core:Non-currentFinancialInstrumentscore:AfterOneYear22025-03-31SC193766core:Non-currentFinancialInstrumentscore:AfterOneYear22024-03-31SC193766core:WithinOneYear2025-03-31SC193766core:WithinOneYear2024-03-31SC193766core:BetweenTwoFiveYearsbus:Consolidated2025-03-31SC193766core:BetweenTwoFiveYearsbus:Consolidated2024-03-31SC193766core:BetweenTwoFiveYears2025-03-31SC193766core:BetweenTwoFiveYears2024-03-31SC193766bus:PrivateLimitedCompanyLtd2024-04-012025-03-31SC193766bus:FRS1022024-04-012025-03-31SC193766bus:Audited2024-04-012025-03-31SC193766bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-31SC193766bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP