IRIS Accounts Production v25.4.0.155 15923466 Board of Directors 31.3.25 1.4.24 31.3.25 31.3.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. true true true false true true false false false false true true true false Ordinary 0 Ordinary B 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh159234662024-03-31159234662025-03-31159234662024-04-012025-03-31159234662023-03-31159234662023-04-012024-03-31159234662024-03-3115923466ns15:EnglandWales2024-04-012025-03-3115923466ns14:PoundSterling2024-04-012025-03-3115923466ns10:Director12024-04-012025-03-3115923466ns10:Consolidated2025-03-3115923466ns10:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3115923466ns10:PrivateLimitedCompanyLtd2024-04-012025-03-3115923466ns10:Consolidatedns10:MediumEntities2024-04-012025-03-3115923466ns10:Consolidatedns10:Audited2024-04-012025-03-3115923466ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-04-012025-03-3115923466ns10:Medium-sizedCompaniesRegimeForAccounts2024-04-012025-03-3115923466ns10:Consolidated2024-04-012025-03-3115923466ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-04-012025-03-3115923466ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-04-012025-03-3115923466ns10:FullAccounts2024-04-012025-03-3115923466ns5:Subsidiary12024-04-012025-03-311592346612024-04-012025-03-3115923466ns10:OrdinaryShareClass12024-04-012025-03-3115923466ns10:OrdinaryShareClass22024-04-012025-03-3115923466ns10:Director22024-04-012025-03-3115923466ns10:RegisteredOffice2024-04-012025-03-3115923466ns10:Consolidated2023-04-012024-03-3115923466ns5:ShareCapital2025-03-3115923466ns5:ShareCapital2024-03-3115923466ns5:ShareCapital2023-03-3115923466ns5:RetainedEarningsAccumulatedLosses2023-03-3115923466ns5:RetainedEarningsAccumulatedLosses2024-03-3115923466ns5:RetainedEarningsAccumulatedLosses2024-04-012025-03-3115923466ns5:RetainedEarningsAccumulatedLosses2025-03-3115923466ns5:NetGoodwill2024-04-012025-03-3115923466ns5:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3115923466ns5:LongLeaseholdAssetsns5:LandBuildings2024-04-012025-03-3115923466ns5:LeaseholdImprovements2024-04-012025-03-3115923466ns5:PlantMachinery2024-04-012025-03-3115923466ns5:FurnitureFittings2024-04-012025-03-3115923466ns5:MotorVehicles2024-04-012025-03-3115923466ns5:ComputerEquipment2024-04-012025-03-3115923466ns5:CostValuation2024-03-31159234661ns5:Subsidiary12024-04-012025-03-31159234662ns5:Subsidiary12024-04-012025-03-3115923466ns5:Subsidiary12025-03-3115923466ns5:Subsidiary12024-03-3115923466ns5:Subsidiary12023-04-012024-03-3115923466ns10:OrdinaryShareClass12025-03-3115923466ns10:OrdinaryShareClass22025-03-31
REGISTERED NUMBER: 15923466 (England and Wales)











Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 31 March 2025

for

WRPS Group Holding Limited

WRPS Group Holding Limited (Registered number: 15923466)






Contents of the Consolidated Financial Statements
for the Year Ended 31 March 2025




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Consolidated Income Statement 10

Consolidated Other Comprehensive Income 11

Consolidated Balance Sheet 12

Company Balance Sheet 13

Consolidated Statement of Changes in Equity 14

Company Statement of Changes in Equity 15

Consolidated Cash Flow Statement 16

Notes to the Consolidated Cash Flow Statement 17

Notes to the Consolidated Financial Statements 18


WRPS Group Holding Limited

Company Information
for the Year Ended 31 March 2025







DIRECTORS: B Grime
Mrs D Grime





REGISTERED OFFICE: 217 Halliwell Road
Bolton
United Kingdom
BL1 3NT





REGISTERED NUMBER: 15923466 (England and Wales)





AUDITORS: DKR Audit Services Ltd
36 Lichfield Street
Walsall
West Midlands
WS1 1TJ

WRPS Group Holding Limited (Registered number: 15923466)

Group Strategic Report
for the Year Ended 31 March 2025

The directors present their strategic report of the company and the group for the year ended 31 March 2025.

The group is newly formed in the 2025 year, following a group restructure, involving the acquisition of 100% of the share capital in WRPS Group Limited which has been trading for many years. As the consolidation has been accounted for using merger accounting, the results have been presented as though the group has always been in place.

REVIEW OF BUSINESS
The turnover for the year consisted primarily from local council and housing association projects throughout the UK. The statement of comprehensive income shows turnover for the year of £19.77m (2024: £13.90m) and profit before tax for the year of £3.97m (2024: £2.32m).

Turnover has increased by 42.2%, with a gross profit margin of 39.3% in 2025 and 40.5% in 2024. Gross margin has decreased slightly, with continuous monitoring of costs being undertaken, based on past experience of rising costs of material, fuel and labour. This is deemed the norm across the whole construction industry.

The balance sheet continues to strengthen showing a net asset position of £12.02m (2024: £10.40m).

The group has performed financially, operationally and strategically in line with management expectations for the year ended 31 March 2025 and the directors plan to maintain these standards of performance going forward. The directors are satisfied with the company's performance to date.

Employee turnover and attendance has maintained consistent and positive performance, as in previous years.

PRINCIPAL RISKS AND UNCERTAINTIES
We consider the principle risks and uncertainties to the business being related to the current economic climate and rising costs. However, we believe that the company has remained well positioned to adapt and respond to market changes and economic challenges, with projects constantly being reviewed. The group has grown from strength to strength and has sufficient resources to continue to trade for the foreseeable future.

Detail surrounding the key risks are as follows:

Price risk
The group continually seeks competitive and reliable suppliers for the majority of supplies received for use in the business.

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

Liquidity risk
The group manages its cash to maximise interest income, whilst ensuring that the company has sufficient liquid resources to meet the operating needs of the business.

Legislation
New or proposed legislation governing all aspects of the business are routinely reviewed. The business is committed to responding positively to new regulations.

DEVELOPMENT AND PERFORMANCE
The group continues to quote for new construction contracts and further development opportunities with existing clients. The group has established strong relationships with its client base over many years due to the excellent reputation achieved from completing projects on time and being within budget.


WRPS Group Holding Limited (Registered number: 15923466)

Group Strategic Report
for the Year Ended 31 March 2025

KEY PERFORMANCE INDICATORS
Key performance indicators include the monitoring and the management of profitability and working capital.

Turnover - £19,765,408 (2024: £13,896,429)
Gross profit - £7,777,128 (2024: £5,621,598)
GP% - 39.3% (2024: 40.5%)
Profit before taxation - £3,968,999 (2024: £2,324,807)
Current ratio - 3.6:1 (2024: 4.5:1)

ON BEHALF OF THE BOARD:





B Grime - Director


29 December 2025

WRPS Group Holding Limited (Registered number: 15923466)

Report of the Directors
for the Year Ended 31 March 2025

The directors present their report with the financial statements of the company and the group for the year ended 31 March 2025.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of building and scaffolding contractors.

DIVIDENDS
An interim dividend of £500,000 per share on the Ordinary £1 shares was paid on 20 January 2025. The directors recommend that no final dividend be paid on these shares.

No interim dividend was paid on the Ordinary B £1 shares. The directors recommend that no final dividend be paid on these shares.

The total distribution of dividends for the year ended 31 March 2025 will be £ 1,344,125 .

Of the £1,344,125 paid as dividends in the year, £344,125 was paid out to existing shareholders of the subsidiary company, WRPS Group Limited. This occurred before the group restructure took place.

DIRECTORS
The directors who have held office during the period from 1 April 2024 to the date of this report are as follows:

B Grime - appointed 29 August 2024
Mrs D Grime - appointed 29 August 2024

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

WRPS Group Holding Limited (Registered number: 15923466)

Report of the Directors
for the Year Ended 31 March 2025


AUDITORS
The auditors, DKR Audit Services Ltd, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





B Grime - Director


29 December 2025

Report of the Independent Auditors to the Members of
WRPS Group Holding Limited

Opinion
We have audited the financial statements of WRPS Group Holding Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 March 2025 and of the group's profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 the 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 directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
WRPS Group Holding Limited


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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 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 group's and 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 group or the parent company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
WRPS Group Holding Limited


Auditors' 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 a Report of the Auditors 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:

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 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 the applicable laws and regulations, including fraud.

- Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual suspected and alleged fraud;

- Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statement of the operations of the company through enquiry and inspection;

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;

- Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.

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 instance of non-compliance. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as a fraud may involve collusion, forgery, intentional omissions, misrepresentation, or the override of internal controls.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
WRPS Group Holding Limited


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 a Report of the Auditors 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.




Stephen Gray (Senior Statutory Auditor)
for and on behalf of DKR Audit Services Ltd
36 Lichfield Street
Walsall
West Midlands
WS1 1TJ

29 December 2025

WRPS Group Holding Limited (Registered number: 15923466)

Consolidated Income Statement
for the Year Ended 31 March 2025

2025 2024
Notes £    £   

TURNOVER 4 19,765,408 13,896,429

Cost of sales (11,988,280 ) (8,274,831 )
GROSS PROFIT 7,777,128 5,621,598

Administrative expenses (3,948,810 ) (3,440,302 )
OPERATING PROFIT 6 3,828,318 2,181,296

Interest receivable and similar income 203,490 186,917
4,031,808 2,368,213

Interest payable and similar expenses 7 (62,809 ) (43,406 )
PROFIT BEFORE TAXATION 3,968,999 2,324,807

Tax on profit 8 (1,002,745 ) (667,799 )
PROFIT FOR THE FINANCIAL YEAR 2,966,254 1,657,008
Profit attributable to:
Owners of the parent 2,966,254 1,657,008

WRPS Group Holding Limited (Registered number: 15923466)

Consolidated Other Comprehensive Income
for the Year Ended 31 March 2025

2025 2024
Notes £    £   

PROFIT FOR THE YEAR 2,966,254 1,657,008


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR THE
YEAR

2,966,254

1,657,008

Total comprehensive income attributable to:
Owners of the parent 2,966,254 1,657,008

WRPS Group Holding Limited (Registered number: 15923466)

Consolidated Balance Sheet
31 March 2025

2025 2024
Notes £    £   
FIXED ASSETS
Intangible assets 12 - -
Tangible assets 13 2,133,719 2,352,398
Investments 14 - -
2,133,719 2,352,398

CURRENT ASSETS
Stocks 15 17,502 12,403
Debtors 16 5,763,684 3,668,848
Cash at bank and in hand 8,812,289 7,859,103
14,593,475 11,540,354
CREDITORS
Amounts falling due within one year 17 (4,101,583 ) (2,557,407 )
NET CURRENT ASSETS 10,491,892 8,982,947
TOTAL ASSETS LESS CURRENT LIABILITIES 12,625,611 11,335,345

CREDITORS
Amounts falling due after more than one
year

18

(277,156

)

(571,866

)

PROVISIONS FOR LIABILITIES 21 (323,576 ) (360,729 )
NET ASSETS 12,024,879 10,402,750

CAPITAL AND RESERVES
Called up share capital 22 16 16
Retained earnings 23 12,024,863 10,402,734
SHAREHOLDERS' FUNDS 12,024,879 10,402,750

The financial statements were approved and authorised for issue by the Board of Directors and authorised for issue on 29 December 2025 and were signed on its behalf by:





B Grime - Director


WRPS Group Holding Limited (Registered number: 15923466)

Company Balance Sheet
31 March 2025

2025 2024
Notes £    £   
FIXED ASSETS
Intangible assets 12 - -
Tangible assets 13 - -
Investments 14 16 16
16 16
TOTAL ASSETS LESS CURRENT LIABILITIES 16 16

CAPITAL AND RESERVES
Called up share capital 22 16 16
SHAREHOLDERS' FUNDS 16 16

Company's profit for the financial year 1,000,000 -

The financial statements were approved and authorised for issue by the Board of Directors and authorised for issue on 29 December 2025 and were signed on its behalf by:





B Grime - Director


WRPS Group Holding Limited (Registered number: 15923466)

Consolidated Statement of Changes in Equity
for the Year Ended 31 March 2025

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 April 2023 16 9,645,726 9,645,742

Changes in equity
Dividends - (900,000 ) (900,000 )
Total comprehensive income - 1,657,008 1,657,008
Balance at 31 March 2024 16 10,402,734 10,402,750

Changes in equity
Dividends - (1,344,125 ) (1,344,125 )
Total comprehensive income - 2,966,254 2,966,254
Balance at 31 March 2025 16 12,024,863 12,024,879

WRPS Group Holding Limited (Registered number: 15923466)

Company Statement of Changes in Equity
for the Year Ended 31 March 2025

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 April 2023 16 - 16

Changes in equity
Balance at 31 March 2024 16 - 16

Changes in equity
Dividends - (1,000,000 ) (1,000,000 )
Total comprehensive income - 1,000,000 1,000,000
Balance at 31 March 2025 16 - 16

WRPS Group Holding Limited (Registered number: 15923466)

Consolidated Cash Flow Statement
for the Year Ended 31 March 2025

2025 2024
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 2,758,433 2,410,026
Interest element of hire purchase payments
paid

(62,809

)

(43,406

)
Tax paid (109,999 ) (540,000 )
Net cash from operating activities 2,585,625 1,826,620

Cash flows from investing activities
Purchase of tangible fixed assets (207,476 ) (1,351,765 )
Sale of tangible fixed assets 2,900 162,691
Interest received 203,490 186,917
Net cash from investing activities (1,086 ) (1,002,157 )

Cash flows from financing activities
Capital repayments in year (508,694 ) (421,455 )
New finance leases in year 221,466 644,967
Equity dividends paid (1,344,125 ) (900,000 )
Net cash from financing activities (1,631,353 ) (676,488 )

Increase in cash and cash equivalents 953,186 147,975
Cash and cash equivalents at beginning of
year

2

7,859,103

7,711,128

Cash and cash equivalents at end of year 2 8,812,289 7,859,103

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 March 2025

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2025 2024
£    £   
Profit before taxation 3,968,999 2,324,807
Depreciation charges 412,957 343,222
Loss on disposal of fixed assets 10,299 40,855
Finance costs 62,809 43,406
Finance income (203,490 ) (186,917 )
4,251,574 2,565,373
Increase in stocks (5,099 ) (4,625 )
Increase in trade and other debtors (2,094,837 ) (78,105 )
Increase/(decrease) in trade and other creditors 606,795 (72,617 )
Cash generated from operations 2,758,433 2,410,026

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 March 2025
31.3.25 1.4.24
£    £   
Cash and cash equivalents 8,812,289 7,859,103
Year ended 31 March 2024
31.3.24 1.4.23
£    £   
Cash and cash equivalents 7,859,103 7,711,128


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.4.24 Cash flow At 31.3.25
£    £    £   
Net cash
Cash at bank and in hand 7,859,103 953,186 8,812,289
7,859,103 953,186 8,812,289
Debt
Finance leases (1,017,578 ) 287,228 (730,350 )
(1,017,578 ) 287,228 (730,350 )
Total 6,841,525 1,240,414 8,081,939

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements
for the Year Ended 31 March 2025

1. STATUTORY INFORMATION

WRPS Group Holding Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Reporting period
The accounts period for WRPS Group Holding Limited is from 29 August 2024 to 31 March 2025, due to the date of incorporation and shortening of the accounting period. A shorter period of account has been utilised to bring the entity's period-end in line with it's subsidiary.

However, as the acquisition is being reported using merger accounting, the results in the 2025 accounts include a full year of trade, from 1 April 2024 to 31 March 2025.

Basis of consolidation
In the parent company financial statements, the business combination is shown and calculated on a merger basis. As such, the results of the group undertakings for the period are shown in the consolidated profit and loss account, with the comparative figures presented on a similar basis.

The consolidated financial statements present the results of WRPS Group Holding Limited and it's subsidiaries as if they form a single entity. Due to consolidating on a merger basis, the results are shown as if the business combination has always been in place.

The consolidated group financial statements consist of the financial statements of the parent company, WRPS Group Holding Limited, together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

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.

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.

Profit on construction contracts is recognised on a percentage of completion basis. A provision is made for all losses incurred together with any foreseeable future losses.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2008, is being amortised evenly over its estimated useful life of five years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Long leasehold - 2% on cost
Improvements to property - Over period of lease
Plant and machinery - 20% on reducing balance
Fixtures and fittings - 20% on reducing balance
Motor vehicles - 20% on reducing balance
Computer equipment - 20% on reducing balance

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 stock 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 stock 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.

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, 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.

Basic financial instruments
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 instruments
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.

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

2. ACCOUNTING POLICIES - continued

Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

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.


WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

2. ACCOUNTING POLICIES - continued
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

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.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
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.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

2. ACCOUNTING POLICIES - continued

Construction contracts
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The "percentage of completion method" is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered. Bank interest accruing on capital borrowed to fund the production of long term contracts is carried forward within long term contract balances.

3. CRITICAL ACCOUNTING 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.

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

Construction contracts
The group undertakes construction contracts during the year ended 31 March 2025.

Management have considered the revenue recognition criteria in FRS 102, Section 23 and, in particular, whether the group has recognised the outcome of construction contracts with estimated reliability. The has group recognised contract revenue and contract costs associated with the construction contract as revenue and expenses respectively by reference to the stage of completion of the contract activity at the end of the reporting period. Section 23 is met together with an appropriate provision for rectification costs.

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

4. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the group.

An analysis of turnover by class of business is given below:

2025 2024
£    £   
Construction contracts 17,967,406 12,190,937
Maintenance works 1,798,002 1,705,492
19,765,408 13,896,429

5. EMPLOYEES AND DIRECTORS
2025 2024
£    £   
Wages and salaries 8,758,702 6,481,860
Social security costs 263,266 208,960
Other pension costs 29,141 28,837
9,051,109 6,719,657

The average number of employees during the year was as follows:
2025 2024

Office 22 15
Operations 72 61
94 76

2025 2024
£    £   
Directors' remuneration 24,000 24,000
Directors' pension contributions to money purchase schemes 346 346

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

6. OPERATING PROFIT

The operating profit is stated after charging:

2025 2024
£    £   
Hire of plant and machinery 956,769 543,766
Depreciation - owned assets 412,751 343,222
Loss on disposal of fixed assets 10,299 40,855
Auditors' remuneration 17,932 16,615

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

7. INTEREST PAYABLE AND SIMILAR EXPENSES
2025 2024
£    £   
Hire purchase 62,809 43,406

8. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2025 2024
£    £   
Current tax:
UK corporation tax 1,039,898 592,666

Deferred tax (37,153 ) 75,133
Tax on profit 1,002,745 667,799

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2025 2024
£    £   
Profit before tax 3,968,999 2,324,807
Profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2024 - 25 %)

992,250

581,202

Effects of:
Expenses not deductible for tax purposes 5,285 1,168
Depreciation in excess of capital allowances 5,210 85,429
Total tax charge 1,002,745 667,799

9. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements.


10. DIVIDENDS
2025 2024
£    £   
Ordinary shares of £1 each
Interim 1,010,000 500,000
Ordinary B shares of £1 each
Interim 334,125 400,000
1,344,125 900,000

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

11. CONSTRUCTION CONTRACTS

2025 2024
£    £   

Amounts included in debtors relating to construction contracts
Trade debtors 1,802,074 852,318
Accrued income - contract asset 358,038 159,251
2,160,112 1,011,569

Contract asset movement in the year
As of 1 April 2024 159,251 37,128
Revenue recognised for performance obligations satisfied in the year 17,967,406 12,190,937
Amounts transferred to trade debtors (17,768,619 ) (12,068,814 )
As of 31 March 2025 358,038 159,251

As of 31 March 2025, there were no contract liabilities to be recognised (2024: nil).

12. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 April 2024
and 31 March 2025 35,000
AMORTISATION
At 1 April 2024
and 31 March 2025 35,000
NET BOOK VALUE
At 31 March 2025 -
At 31 March 2024 -

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

13. TANGIBLE FIXED ASSETS

Group
Improvements
Long to Plant and
leasehold property machinery
£    £    £   
COST
At 1 April 2024 488,938 54,649 647,496
Additions - - 29,051
Disposals - - (1,000 )
At 31 March 2025 488,938 54,649 675,547
DEPRECIATION
At 1 April 2024 - 43,587 516,626
Charge for year 9,779 11,062 30,476
Eliminated on disposal - - (742 )
At 31 March 2025 9,779 54,649 546,360
NET BOOK VALUE
At 31 March 2025 479,159 - 129,187
At 31 March 2024 488,938 11,062 130,870

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1 April 2024 13,227 2,316,058 3,216 3,523,584
Additions - 173,900 4,525 207,476
Disposals - (41,050 ) (2,640 ) (44,690 )
At 31 March 2025 13,227 2,448,908 5,101 3,686,370
DEPRECIATION
At 1 April 2024 3,688 605,259 2,026 1,171,186
Charge for year 1,908 358,602 924 412,751
Eliminated on disposal - (28,998 ) (1,546 ) (31,286 )
At 31 March 2025 5,596 934,863 1,404 1,552,651
NET BOOK VALUE
At 31 March 2025 7,631 1,514,045 3,697 2,133,719
At 31 March 2024 9,539 1,710,799 1,190 2,352,398

The net carrying value of tangible fixed assets includes £1,040,604 (2024: £1,517,814) in respect of motor vehicles held under hire purchase contracts.

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

14. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 April 2024
and 31 March 2025 16
NET BOOK VALUE
At 31 March 2025 16
At 31 March 2024 16

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiary

WRPS Group Limited
Registered office: Unit 15 Barrs Fold Road, Wingates Industrial Estate, Bolton, BL5 3XP
Nature of business: Construction
%
Class of shares: holding
Ordinary 100.00
Ordinary B 100.00
2025 2024
£    £   
Aggregate capital and reserves 12,024,879 10,402,750
Profit for the year 2,966,254 1,657,008


15. STOCKS

Group
2025 2024
£    £   
Stocks 17,502 12,403

16. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
2025 2024
£    £   
Trade debtors 4,700,790 3,170,285
Other debtors 12,734 13,379
Prepayments and accrued income 1,050,160 485,184
5,763,684 3,668,848

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

17. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
2025 2024
£    £   
Hire purchase contracts (see note 19) 453,194 445,712
Trade creditors 1,276,334 1,050,514
Tax 1,120,040 190,141
Social security and other taxes 166,026 123,077
VAT 575,929 494,600
Other creditors 106,071 103,680
Directors' loan accounts 14,427 11,510
Accruals and deferred income 389,562 138,173
4,101,583 2,557,407

18. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group
2025 2024
£    £   
Hire purchase contracts (see note 19) 277,156 571,866

19. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase
contracts
2025 2024
£    £   
Net obligations repayable:
Within one year 453,194 445,712
Between one and five years 277,156 571,866
730,350 1,017,578

Group
Non-cancellable
operating leases
2025 2024
£    £   
Within one year 138,661 138,661
Between one and five years 130,331 268,992
268,992 407,653

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

20. SECURED DEBTS

The following secured debts are included within creditors:

Group
2025 2024
£    £   
Hire purchase contracts 730,350 1,017,578

21. PROVISIONS FOR LIABILITIES

Group
2025 2024
£    £   
Deferred tax
Accelerated capital allowances 323,576 360,729

Group
Deferred
tax
£   
Balance at 1 April 2024 360,729
Credit to Income Statement during year (37,153 )
Balance at 31 March 2025 323,576

22. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2025 2024
value: £    £   
2 Ordinary £1 2 2
14 Ordinary B £1 14 14
16 16

23. RESERVES

Group
Retained
earnings
£   

At 1 April 2024 10,402,734
Profit for the year 2,966,254
Dividends (1,344,125 )
At 31 March 2025 12,024,863

WRPS Group Holding Limited (Registered number: 15923466)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 March 2025

23. RESERVES - continued

Company
Retained
earnings
£   

Profit for the year 1,000,000
Dividends (1,000,000 )
At 31 March 2025 -


24. RELATED PARTY DISCLOSURES

During the year, total dividends of £1,010,000 were paid to the directors .

During the year, remuneration of £193,887 (2024: £194,421) was paid to individuals who are directors of a subsidiary company, but not of WRPS Group Holding Limited. There were also pension contributions of £5,016 (2024: £5,016) and national insurance costs of £21,736 (2024: £21,809) paid in respects of those individuals.


Dividends of £334,125 were paid from the subsidiary, WRPS Group Limited, to shareholders who are also directors of the subsidiary. These dividends were paid prior to the group restructure, with the individuals not being directors of WRPS Group Holding Limited.

25. ULTIMATE CONTROLLING PARTY

During the year, a group restructure took place, with WRPS Group Holding Limited obtaining 100% ownership of the share capital in WRPS Group Limited as part of a share-for-share exchange.

The ultimate controlling party has remained the same, of Mr B Grime and Mrs D Grime, by virtue of their shareholding in the parent company which carries voting rights.