Company registration number 07747617 (England and Wales)
TS & B Contractors Limited
Annual Report And Financial Statements
For The Year Ended 31 March 2025
TS & B Contractors Limited
Company Information
Director
Mr T Seregni
Company number
07747617
Registered office
The Carriage House
Mill Street
Maidstone
Kent
ME15 6YE
Auditor
Loucas
The Carriage House
Mill Street
Maidstone
Kent
ME15 6YE
Business address
Unit D Panorama
Bridge Close
Crossways Business Park
Dartford
DA2 6QP
Bankers
Lloyds Bank Plc
1 Legg Street
Chelmsford
Essex
CM11JS
TS & B Contractors Limited
Contents
Page
Strategic report
1 - 2
Director's report
3
Director's responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 27
TS & B Contractors Limited
Strategic Report
For The Year Ended 31 March 2025
Page 1
The director presents the strategic report for the year ended 31 March 2025.
Review of the business
The position at the year ending 31 March 2025 is still positive and is in accordance with expectations. Sales increased by 10% during the year, although there was a decrease in gross profit margin.
New agreements with customers were achieved to secure workflow. Although, following the new agreements, debtors’ days increased to 124 (2024-93), the director still sees this as critical to success as continuous workflow combined with good credit control ensures good cash flow and business liquidity. Better cost control and consideration of the payment terms for each supplier have allowed the company to take advantage of settlement discounts and longer credit terms which again ensures good cash flow.
The company will continue to operate at a high level and has forged a number of relationships with other companies going forward to ensure that it can offer more services to customers whilst also looking to expand into new markets. The company is still considering moving into the residential property sector and some small steps has been done towards the year end by investing in couple of properties.
Principal risks and uncertainties
The director considers proper risk management to be crucial to the company's future success and gives a high priority to ensuring that adequate systems and structures are in place to measure, analyse and limit exposure to risk. The director has established key procedures to ensure that internal controls are effective and are commensurate with a company of this size. A key control is the day to day supervisions of the business by the director as well as establishing targets for managers and reviewing the company financial position on regular basis. Other internal controls continue to be developed.
Key performance indicators
In the light of market conditions, the key performance indicators used by the company are turnover, gross profit percentage, operating profit percentage, debtor days, creditor days and current ratio.
2025
2024
Turnover
21,497,807
19,508,230
Gross profit percentage
22.90%
33.53%
Operating profit percentage
12.57%
24.17%
Debtor days
124
93
Creditor days
25
15
Current ratio
3.13
3.88
TS & B Contractors Limited
Strategic Report (Continued)
For The Year Ended 31 March 2025
Page 2
Other performance indicators
During the year the appointed individual with a thorough understanding of ISO 9001 continued to to oversee the Quality Management System of the company, ensuring compliance and standards are maintained at a high level. The company is audited regularly and is compliant with all aspects of ISO 9001.
The company maintains a good relationship with customers, with a number of larger customer retentions spanning a number of years. Customer satisfaction is a high priority for TS&B. It is achieved by providing high quality services and providing ongoing training to subcontractors to ensure high quality of work performed by them. TS&B regularly measures satisfaction by asking customers to complete customer satisfaction surveys and reviewing feedback.
The company values its staff, subcontractors and other suppliers by paying wages on time, taking care with their health and safety, providing ongoing training. By keeping all parties informed about new policies and implementing new systems of working, high quality work and performance is achieved. Regular meetings and appraisals are carried out where all opinions are welcomed and considered.
Mr T Seregni
Director
23 December 2025
TS & B Contractors Limited
Director's Report
For The Year Ended 31 March 2025
Page 3
The director presents his annual report and financial statements for the year ended 31 March 2025.
Principal activities
The principal activity of the company was that of a maintenance contractor.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £2,327,255. The director does not recommend payment of a final dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr T Seregni
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 company’s auditor 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 company’s auditor is aware of that information.
On behalf of the board
Mr T Seregni
Director
23 December 2025
TS & B Contractors Limited
Director's Responsibilities Statement
For The Year Ended 31 March 2025
Page 4
The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the director is required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
TS & B Contractors Limited
Independent Auditor's Report
To The Members Of TS & B Contractors Limited
Page 5
Opinion
We have audited the financial statements of TS & B Contractors Limited (the 'company') for the year ended 31 March 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 March 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the director's report have been prepared in accordance with applicable legal requirements.
TS & B Contractors Limited
Independent Auditor's Report
To The Members Of TS & B Contractors Limited (Continued)
Page 6
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of director's remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of director
As explained more fully in the director's responsibilities statement, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the director is responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below:
As part of designing our audit, we determined materiality and assessed the risks of material misstatement in the financial statements, including how fraud may occur by enquiring of management's own consideration of fraud. In particular we assessed whether judgements made in making accounting estimates are indicative of potential bias, and evaluated the business rationale of significant transactions outside the normal course of business. We also addressed the risk of fraud through management override of controls by testing the appropriateness of journal entries and other adjustments. We also considered potential financial or other pressures, opportunities and motivations for fraud. As part of discussions with management we identified the internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations and how management monitor these processes.
We obtained an understanding of the legal and regulatory environment applicable to the company and established the most relevant laws and regulations are FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland" (United Kingdom Generally Accepted Accounting Practice), Companies Act 2006, direct and indirect taxation legislation in the United Kingdom, and operational laws and regulations including health and safety, employment law, anti-money laundering, anti-bribery and corruption, and GDPR rules.
Additionally we also identified ISO 9001 as being regulation that could reasonably be expected to have a material effect on the financial statements. This has been identified through our experience of the sector in which the entity operates, and through discussions with the directors and management.
TS & B Contractors Limited
Independent Auditor's Report
To The Members Of TS & B Contractors Limited (Continued)
Page 7
We considered the extent of compliance with these laws and regulations as part of our procedures on the related financial statement lines. We made enquiries of management with regards to compliance with the above laws and regulations and corroborated any necessary evidence, for example, review and inspection of legal invoices and correspondence with the relevant authorities and the entity's solicitors. With regards to ISO 9001, we also reviewed inspection documents from external audits carried out by BM Trada.
Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentation or through collusion. There are inherent limitations in the audit procedures performed as non-compliance with laws and regulations may not necessarily be reflected in transactions reported in the financial statements, and therefore we may be less likely to become aware of it. Management and those charged with governance of the entity have the primary responsibility for the prevention and detection of fraud.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Mr Athos Louca FCCA, ICPAC (Senior Statutory Auditor)
For and on behalf of Loucas, Statutory Auditor
Chartered Certified Accountants
The Carriage House
Mill Street
Maidstone
Kent
ME15 6YE
23 December 2025
TS & B Contractors Limited
Profit And Loss Account
For The Year Ended 31 March 2025
Page 8
2025
2024
Notes
£
£
Turnover
3
21,497,807
19,508,230
Cost of sales
(16,574,060)
(12,966,971)
Gross profit
4,923,747
6,541,259
Administrative expenses
(2,184,775)
(1,796,643)
Operating profit
4
2,738,972
4,744,616
Interest receivable and similar income
8
47,609
1,894
Interest payable and similar expenses
9
(84,036)
(30,560)
Profit before taxation
2,702,545
4,715,950
Tax on profit
10
(650,217)
(1,228,970)
Profit for the financial year
2,052,328
3,486,980
The profit and loss account has been prepared on the basis that all operations are continuing operations.
TS & B Contractors Limited
Statement Of Comprehensive Income
For The Year Ended 31 March 2025
Page 9
2025
2024
£
£
Profit for the year
2,052,328
3,486,980
Other comprehensive income
-
-
Total comprehensive income for the year
2,052,328
3,486,980
TS & B Contractors Limited
Balance Sheet
As At 31 March 2025
Page 10
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
607,998
400,212
Investments
13
1
1
607,999
400,213
Current assets
Stocks
15
738,318
45,000
Debtors
16
8,143,144
6,416,276
Cash at bank and in hand
524,615
1,619,503
9,406,077
8,080,779
Creditors: amounts falling due within one year
17
(3,834,269)
(2,080,955)
Net current assets
5,571,808
5,999,824
Total assets less current liabilities
6,179,807
6,400,037
Creditors: amounts falling due after more than one year
18
(175,873)
(168,028)
Provisions for liabilities
Deferred tax liability
21
84,490
37,638
(84,490)
(37,638)
Net assets
5,919,444
6,194,371
Capital and reserves
Called up share capital
23
100
100
Profit and loss reserves
5,919,344
6,194,271
Total equity
5,919,444
6,194,371
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved and signed by the director and authorised for issue on 23 December 2025
Mr T Seregni
Director
Company registration number 07747617 (England and Wales)
TS & B Contractors Limited
Statement Of Changes In Equity
For The Year Ended 31 March 2025
Page 11
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
100
3,343,891
3,343,991
Year ended 31 March 2024:
Profit and total comprehensive income
-
3,486,980
3,486,980
Dividends
11
-
(636,600)
(636,600)
Balance at 31 March 2024
100
6,194,271
6,194,371
Year ended 31 March 2025:
Profit and total comprehensive income
-
2,052,328
2,052,328
Dividends
11
-
(2,327,255)
(2,327,255)
Balance at 31 March 2025
100
5,919,344
5,919,444
TS & B Contractors Limited
Statement Of Cash Flows
For The Year Ended 31 March 2025
Page 12
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
2,858,902
3,740,731
Interest paid
(84,036)
(30,560)
Income taxes paid
(1,275,297)
(816,833)
Net cash inflow from operating activities
1,499,569
2,893,338
Investing activities
Purchase of tangible fixed assets
(342,928)
(217,066)
Proceeds from disposal of tangible fixed assets
25,579
13,565
Purchase of joint ventures
(1)
Interest received
13,568
1,894
Dividends received
34,041
Net cash used in investing activities
(269,740)
(201,608)
Financing activities
Repayment of bank loans
(40,000)
(40,000)
Net cashflows from finance lease obligations
42,538
(35,802)
Dividends paid
(2,327,255)
(636,600)
Net cash used in financing activities
(2,324,717)
(712,402)
Net (decrease)/increase in cash and cash equivalents
(1,094,888)
1,979,328
Cash and cash equivalents at beginning of year
1,619,503
(359,825)
Cash and cash equivalents at end of year
524,615
1,619,503
TS & B Contractors Limited
Notes To The Financial Statements
For The Year Ended 31 March 2025
Page 13
1
Accounting policies
Company information
TS & B Contractors Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Carriage House, Mill Street, Maidstone, Kent, ME15 6YE.
1.1
Basis of preparation
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 has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.
TS & B Contractors Limited is a wholly owned subsidiary of TS & B Holdings Limited and the results of TS & B Contractors Limited are included in the consolidated financial statements of TS & B Holdings Limited which are available from The Carriage House, Mill Street, Maidstone, Kent, ME15 6YE.
1.2
Going concern
Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Revenue
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
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.
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 are recoverable.
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
1
Accounting policies
(Continued)
Page 14
Construction services
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered. Bank interest accruing on capital borrowed to fund the production of long term contracts is carried forward within long term contract balances.
1.4
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:
Leasehold improvements
Straight line over the term of the lease
Plant and machinery
25% reducing balance
Computer equipment
25% reducing balance
Motor vehicles
25% reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. 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 company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
1
Accounting policies
(Continued)
Page 15
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
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.
1.7
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.
1.8
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.
1.9
Financial instruments
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
1
Accounting policies
(Continued)
Page 16
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company 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 company 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.
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
1
Accounting policies
(Continued)
Page 17
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 company’s contractual obligations expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company 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 company.
1.11
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 company’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 when the company has 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.
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
1
Accounting policies
(Continued)
Page 18
1.12
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
As lessee
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 leases asset are consumed.
1.15
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Stock
The stock value is estimated based on managements knowledge of typical stock levels held at the year end, and historic relationships between stock purchases, usage, and project requirements.
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
Page 19
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sales of Services
21,497,807
19,508,230
2025
2024
£
£
Other revenue
Interest income
13,568
1,894
Dividends received
34,041
-
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Depreciation of tangible fixed assets
106,668
96,132
Loss/(profit) on disposal of tangible fixed assets
2,895
(608)
Operating lease charges
204,628
226,216
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
20,762
21,750
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Directors
1
1
Administration
4
2
Sales
10
4
Total
15
7
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
6
Employees
(Continued)
Page 20
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
728,538
296,614
Social security costs
73,949
35,450
Pension costs
12,308
5,284
814,795
337,348
7
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
15,967
15,287
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
12,170
10
Other interest income
1,398
1,884
Total interest revenue
13,568
1,894
Income from fixed asset investments
Income from shares in group undertakings
34,041
Total income
47,609
1,894
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
12,170
10
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
Page 21
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
8,713
12,012
Other finance costs
Interest on finance leases and hire purchase contracts
12,305
11,764
Other interest
63,018
6,784
84,036
30,560
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
603,365
1,191,332
Deferred tax
Origination and reversal of timing differences
46,852
37,638
Total tax charge
650,217
1,228,970
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
2,702,545
4,715,950
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
675,636
1,178,988
Tax effect of expenses that are not deductible in determining taxable profit
24,585
8,907
Group relief
(44,321)
Permanent capital allowances in excess of depreciation
(8,486)
Depreciation on assets not qualifying for tax allowances
2,827
1,625
Deferred tax adjustments in respect of prior years
47,936
Dividend income
(8,510)
Taxation charge for the year
650,217
1,228,970
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
Page 22
11
Dividends
2025
2024
£
£
Interim paid
2,327,255
636,600
12
Tangible fixed assets
Leasehold improvements
Plant and machinery
Computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
109,710
41,032
34,654
403,555
588,951
Additions
3,802
146,244
34,332
158,550
342,928
Disposals
(40,720)
(40,720)
At 31 March 2025
113,512
187,276
68,986
521,385
891,159
Depreciation and impairment
At 1 April 2024
6,500
17,352
13,151
151,736
188,739
Depreciation charged in the year
11,306
11,094
9,036
75,232
106,668
Eliminated in respect of disposals
(12,246)
(12,246)
At 31 March 2025
17,806
28,446
22,187
214,722
283,161
Carrying amount
At 31 March 2025
95,706
158,830
46,799
306,663
607,998
At 31 March 2024
103,210
23,680
21,503
251,819
400,212
Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:
2025
2024
£
£
Plant and machinery
90,395
Motor vehicles
118,419
184,361
208,814
184,361
13
Fixed asset investments
2025
2024
Notes
£
£
Investments in joint ventures
14
1
1
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
Page 23
14
Joint ventures
Details of the company's joint ventures at 31 March 2025 are as follows:
Name of undertaking
Registered office
Interest
% Held
held
Direct
TS&B Electrical Limited
Unit D Panorma, Bridge Close, Crossways Business Park, Dartford, United Kingdom, DA2 6QP
Ordinary
50.00
15
Stocks
2025
2024
£
£
Raw materials and consumables
60,000
45,000
Property held for sale
678,318
738,318
45,000
16
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
7,287,944
4,970,467
Amounts owed by group undertakings
244,397
Amounts owed by undertakings in which the company has a participating interest
43,977
Other debtors
402,385
1,147,858
Prepayments and accrued income
164,441
297,951
8,143,144
6,416,276
17
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
19
40,000
40,000
Obligations under finance leases
20
68,928
74,235
Trade creditors
1,145,851
512,269
Amounts owed to group undertakings
725,804
Amounts owed to undertakings in which the company has a participating interest
1
1
Corporation tax
302,978
974,910
Other taxation and social security
177,830
1,875
Other creditors
330,584
31,579
Accruals and deferred income
1,042,293
446,086
3,834,269
2,080,955
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
Page 24
18
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
19
43,333
83,333
Obligations under finance leases
20
132,540
84,695
175,873
168,028
19
Loans and overdrafts
2025
2024
£
£
Bank loans
83,333
123,333
Payable within one year
40,000
40,000
Payable after one year
43,333
83,333
The long-term loans are secured by fixed and floating charges over the assets of the company.
20
Finance lease obligations
2025
2024
Amounts due:
£
£
Within one year
68,928
74,235
After more than one year
132,540
84,695
201,468
158,930
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
68,928
74,235
In two to five years
132,540
84,695
201,468
158,930
Finance lease payments represent rentals payable by the company for certain motor vehicles and plant & machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
Page 25
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
84,490
37,638
2025
Movements in the year:
£
Liability at 1 April 2024
37,638
Charge to profit or loss
46,852
Liability at 31 March 2025
84,490
22
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
12,308
5,284
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
23
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
24
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2025
2024
£
£
Within 1 year
177,487
175,711
Years 2-5
606,702
609,520
After 5 years
306,745
450,470
1,090,934
1,235,701
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
Page 26
25
Capital commitments
At 31 March 2025 the Company was contractually committed to the purchase of a development property known as 1 Hamberts Cottage. The purchase contract was entered into prior to the year end, with completion and settlement occurring in April 2025.
A liability of £243,284.45 has been recognised in the financial statements as the obligation existed at the reporting date. There are no further outstanding capital commitments in respect of this transaction.
26
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Sales
Sales
Purchases
Purchases
2025
2024
2025
2024
£
£
£
£
Entities over which the entity has control, joint control or significant influence
44,629
969,850
-
Remuneration
2025
2024
£
£
Other related parties
12,576
-
The following amounts were outstanding at the reporting end date:
2025
2024
Amounts due to related parties
£
£
Entities over which the entity has control, joint control or significant influence
1
1
The following amounts were outstanding at the reporting end date:
2025
2024
Amounts due from related parties
£
£
Entities over which the entity has control, joint control or significant influence
43,977
-
27
Directors' transactions
Dividends totalling £0 (2024 - £636,600) were paid in the year in respect of shares held by the company's directors.
TS & B Contractors Limited
Notes To The Financial Statements (Continued)
For The Year Ended 31 March 2025
Page 27
28
Ultimate controlling party
The company's immediate parent undertaking is TS&B Holdings Limited, a company incorporated in England and Wales. The consolidated financial statements of TS&B Holdings limited can be obtained from its registered office at: The Carriage House, Mill Street, Maidstone, United Kingdom, ME15 6YE.
There is no single ultimate controlling party.
29
Cash generated from operations
2025
2024
£
£
Profit after taxation
2,052,328
3,486,980
Adjustments for:
Taxation charged
650,217
1,228,970
Finance costs
84,036
30,560
Investment income
(47,609)
(1,894)
Loss/(gain) on disposal of tangible fixed assets
2,895
(608)
Depreciation and impairment of tangible fixed assets
106,668
96,132
Movements in working capital:
Increase in stocks
(693,318)
Increase in debtors
(1,726,868)
(1,125,979)
Increase in creditors
2,430,553
26,570
Cash generated from operations
2,858,902
3,740,731
30
Analysis of changes in net funds
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
1,619,503
(1,094,888)
524,615
Borrowings excluding overdrafts
(123,333)
40,000
(83,333)
Lease liabilities
(158,930)
(42,538)
(201,468)
1,337,240
(1,097,426)
239,814
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr T Seregni077476172024-04-012025-03-3107747617bus:Director12024-04-012025-03-3107747617bus:RegisteredOffice2024-04-012025-03-3107747617bus:Agent12024-04-012025-03-31077476172025-03-31077476172023-04-012024-03-3107747617core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3107747617core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31077476172024-03-3107747617core:LeaseholdImprovements2025-03-3107747617core:PlantMachinery2025-03-3107747617core:ComputerEquipment2025-03-3107747617core:MotorVehicles2025-03-3107747617core:LeaseholdImprovements2024-03-3107747617core:PlantMachinery2024-03-3107747617core:ComputerEquipment2024-03-3107747617core:MotorVehicles2024-03-3107747617core:CurrentFinancialInstruments2025-03-3107747617core:CurrentFinancialInstruments2024-03-3107747617core:Non-currentFinancialInstruments2025-03-3107747617core:Non-currentFinancialInstruments2024-03-3107747617core:ShareCapital2025-03-3107747617core:ShareCapital2024-03-3107747617core:RetainedEarningsAccumulatedLosses2025-03-3107747617core:RetainedEarningsAccumulatedLosses2024-03-3107747617core:ShareCapital2023-03-3107747617core:RetainedEarningsAccumulatedLosses2023-03-3107747617core:ShareCapitalOrdinaryShareClass12025-03-3107747617core:ShareCapitalOrdinaryShareClass12024-03-310774761712024-04-012025-03-310774761712023-04-012024-03-31077476172024-03-31077476172023-03-3107747617core:LeaseholdImprovements2024-04-012025-03-3107747617core:PlantMachinery2024-04-012025-03-3107747617core:ComputerEquipment2024-04-012025-03-3107747617core:MotorVehicles2024-04-012025-03-3107747617core:UKTax2024-04-012025-03-3107747617core:UKTax2023-04-012024-03-3107747617core:LeaseholdImprovements2024-03-3107747617core:PlantMachinery2024-03-3107747617core:ComputerEquipment2024-03-3107747617core:MotorVehicles2024-03-3107747617core:JointVenture12024-04-012025-03-3107747617core:JointVenture112024-04-012025-03-3107747617core:WithinOneYear2025-03-3107747617core:WithinOneYear2024-03-3107747617core:BetweenTwoFiveYears2025-03-3107747617core:BetweenTwoFiveYears2024-03-3107747617bus:OrdinaryShareClass12024-04-012025-03-3107747617bus:OrdinaryShareClass12025-03-3107747617bus:OrdinaryShareClass12024-03-3107747617core:MoreThanFiveYears2025-03-3107747617core:MoreThanFiveYears2024-03-3107747617core:AllSubsidiariescore:SaleOrPurchaseGoods2024-04-012025-03-3107747617core:AllSubsidiariescore:SaleOrPurchasePropertyOrOtherAssets2023-04-012024-03-3107747617bus:PrivateLimitedCompanyLtd2024-04-012025-03-3107747617bus:FRS1022024-04-012025-03-3107747617bus:Audited2024-04-012025-03-3107747617bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP