Company registration number 09701168 (England and Wales)
BK PLUS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
BK PLUS LIMITED
COMPANY INFORMATION
Directors
Mr I Gould
Mr S Knight
Mr E J Hill
Mr M Ramzan
(Appointed 12 August 2024)
Mr D J Baldwin
Company number
09701168
Registered office
Azzurri House
Walsall Road
Aldridge
Walsall
England
WS9 0RB
Auditor
Langard Lifford Hall Limited
Lifford Hall
Lifford Lane
Kings Norton
Birmingham
B30 3JN
BK PLUS LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Directors' responsibilities statement
6
Independent auditor's report
7 - 9
Profit and loss account
10
Statement of comprehensive income
11
Balance sheet
12
Statement of changes in equity
13
Notes to the financial statements
14 - 40
BK PLUS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The directors present the strategic report for the year ended 31 March 2025.
The strategic report contains a review of the financial year in question, the principal risks and uncertainties facing the business, and the information on the future plans for the business. The directors, in preparing the strategic report, have complied with S414C of the Companies Act 2006.
Review of the business
During the financial year, the company’s principal activities continued to be the provision of accountancy, advisory and taxation services in the United Kingdom.
The business continued its rapid expansion, through a combination of acquisitions and organic growth. The group made a number of strategic additions in the period which supports the group’s focus on client service to the SME market via a regional model. The business is well-positioned to provide the support required to existing and new clients and the Directors are pleased with the progress made during the period.
During the financial year ended 31 March 2025, the company acquired 8 accountancy practices that provide accountancy and taxation services in the United Kingdom.
Revenue for the year at £25.9m was £11.9m higher than the prior year, largely as a result of acquisitions made during the current and prior year.
Principal risks and uncertainties
The principal risks and uncertainties identified below, highlight potential factors that, in the opinion of the Board, could significantly impact the company’s future performance or reputation. To address these risks, the company employs a robust risk management framework that ensures effective control and oversight as we continue to grow as a business. Principally, this is centered around a risk register which is regularly reviewed by the Board to ensure it remains appropriate to emerging risks.
The company continues to monitor all aspects of risk including economic risk, competition and changes in market conditions, financial risk and customer dependencies. The company has a large number of clients that reduces the risk that it is overly dependent on a single customer.
Financial Risk
The company faces exposure to a number of financial risks. These have been outlined below.
The principal financial risk facing the company is the financial impact of delayed customer payments, particularly for acquired entities. The risk is mitigated by the implementation of consistent and robust credit control procedures with director oversight.
Wage inflation has been identified as a risk, which is managed by focusing on efficiency improvements
The company is reliant upon its immediate parent for funding of acquisitions. The company actively manages its working capital requirements to ensure it has sufficient funds for its operations.
Regulatory and Compliance Risk
The accountancy and taxation sectors are subject to stringent regulations. Beyond standard government guidelines and regulations, the company is also regulated by the ACCA and the Information Commissioners Office (ICO). Failure to comply with these regulations could harm the company’s reputation and potentially lead to financial consequences.
The company continues to operate closely with its regulator, the ACCA, to ensure ongoing compliance with all professional and regulatory duties. The company conducts frequent internal reviews across all service lines to ensure ongoing compliance.
BK PLUS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
The company has continued to strengthen its internal compliance and regulatory team during the financial year to ensure ongoing compliance with regulations. The Board receives regular updates from this team to ensure it is well-informed as to progress as the company continues to strive for stronger controls over regulatory compliance.
The company maintains a wide portfolio of insurance products to mitigate its risks including professional indemnity insurance. The company operates rigorous quality control procedures, to ensure that no claims arise from our advice, although some risk is inherent due to the nature of services provided.
Reputation
As the company continues on its acquisitive journey, the brand and reputation attached to BK Plus will continue to grow. Any damage to this reputation could adversely impact the future success of the business.
As outlined in the previous section, the company places significant effort on ongoing compliance the regulatory environment to ensure risk to reputation is mitigated to the fullest extent possible.
Due to the nature of the industry that the company operates within, the business is dependent upon retaining and recruiting qualified and talented individuals. The company retains a flexible workforce with the emphasis placed on employing high quality individuals and investing in training and development, led by an experienced HR team. The company provides its employees with an environment that allows our talented employees to thrive and deliver excellent client service.
Key performance indicators
A number of key performance indictors (KPIs) are adopted to monitor company performance against strategic targets. These consist of a number of financial measures, as outlined below
Financial measures deemed focal to company performance include turnover growth (year on year), operating profit, EBITDA and headcount. Accounting for the impact of acquisitions made in the financial year, the directors are pleased with the performance.
Other information and explanations
Acquisitions
During the financial year, the Company purchased the trade and assets of the following accountancy practices:
K J Watkins
Walker Moyle
Pooleys Accountants
Further details are set out in the notes to the financial statements.
The company also acquired the shares of the following companies, with an immediate transfer of the trade and assets to the company:
Casson Backman Business and Tax Advisers Limited
Haines Watts High Wycombe Limited
FourM Limited and its subsidiary FourM Accounting Services Limited
4GP Holdings Limited and its subsidiary Cornerstone Glasgow Limited
Abrams Ashton - Chorley Limited
Further details are set out in the notes to the financial statements.
All acquisitions are businesses who provide accountancy, advisory and taxation services in the United Kingdom.
BK PLUS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Future developments
Acquisitions
After the year end, the company acquired the shares, or trade and assets, of the following accountancy practices:
Bird Simpson
JC Wallace
Ian Macfarlane Ltd
Walton Kilgour Ltd
Read Milburn
BK Plus Limited will continue to acquire businesses that contribute to the strategic goals of the company.
Mr S Knight
Director
30 September 2025
BK PLUS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
The directors present their annual report and financial statements for the year ended 31 March 2025.
Principal activities
The principal activity of the company was that of Accountants and Tax advisers.
Results and dividends
The results for the year are set out on page 10.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr I Gould
Mr S Knight
Mr E J Hill
Mr M Ramzan
(Appointed 12 August 2024)
Mr D J Baldwin
Disabled persons
Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.
Employee involvement
As part of the acquisition process, the business consults with incoming staff by holding group meeting with them about any changes. Employee also receive a one to one sessions as required. All staff are provided with appreciate information to help guide them through the process. Senior members of the leadership team are involved throughout the process.
Future developments
Following the end of the year the company continued its strategy of making acquisitions.
On the 1 April 2025 the company acquired the assets of Bird Simpson and JC Wallace and the shares of Ian MacFarlane Limited and Walton Kilgour Limited. On the 18 July 2025 the company acquired the assets of Read Milburn.
All of these post balance sheet events are non adjusting.
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.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
BK PLUS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
On behalf of the board
Mr S Knight
Director
30 September 2025
BK PLUS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company 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; and
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 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. They are 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.
BK PLUS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF BK PLUS LIMITED
- 7 -
Opinion
We have audited the financial statements of BK Plus 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 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 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 company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
BK PLUS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF BK PLUS LIMITED (CONTINUED)
- 8 -
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 directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, 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 directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
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.
From the preliminary of the audit, we ensure our understanding of the entity is up to date. This includes, but is not limited to, current knowledge of their activities, the business and control environments, and their compliance with the applicable legal and regulatory frameworks. This information supports our risk identification and the subsequent design of audit procedures to mitigate those risks; ensuring that the audit evidence obtained is sufficient and appropriate to support our opinion.
In response to the risks identified, specific to this entity, we designed procedures which included, but were not limited to:
Enquiry of management and those charged with governance around actual and potential litigation and claims;
Reviewing minutes of meetings of those charged with governance, if available;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale for significant transactions outside the normal course of business.
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.
BK PLUS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF BK PLUS LIMITED (CONTINUED)
- 9 -
This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.
David Hanby (Senior Statutory Auditor)
For and on behalf of Langard Lifford Hall Limited, Statutory Auditor
Chartered Certified Accountants
Lifford Hall
Lifford Lane
Kings Norton
Birmingham
B30 3JN
30 September 2025
BK PLUS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
2025
2024
Notes
£
£
Turnover
3
25,937,626
14,015,759
Cost of sales
(16,450,344)
(8,587,746)
Gross profit
9,487,282
5,428,013
Administrative expenses
(8,664,033)
(5,311,152)
Other operating income
3,180,701
1,494,407
Exceptional item
4
(1,866,770)
(616,206)
Operating profit
5
2,137,180
995,062
Interest receivable and similar income
8
3,421,243
595
Interest payable and similar expenses
9
(526,715)
(154,100)
Amounts written off investments
10
(3,419,512)
-
Profit before taxation
1,612,196
841,557
Tax on profit
11
28,664
(323,465)
Profit for the financial year
1,640,860
518,092
The profit and loss account has been prepared on the basis that all operations are continuing operations.
BK PLUS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
2025
2024
£
£
Profit for the year
1,640,860
518,092
Other comprehensive income
-
-
Total comprehensive income for the year
1,640,860
518,092
BK PLUS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
13
27,347,521
13,659,196
Other intangible assets
13
427
6,884
Total intangible assets
27,347,948
13,666,080
Tangible assets
14
745,723
323,758
Investments
15
1,559
49
28,095,230
13,989,887
Current assets
Debtors
18
10,808,389
6,731,859
Cash at bank and in hand
1,618,918
1,912,138
12,427,307
8,643,997
Creditors: amounts falling due within one year
19
(31,360,429)
(17,942,147)
Net current liabilities
(18,933,122)
(9,298,150)
Total assets less current liabilities
9,162,108
4,691,737
Creditors: amounts falling due after more than one year
20
(3,894,718)
(2,805,833)
Provisions for liabilities
Provisions
23
1,943,683
243,945
Deferred tax liability
24
65,293
72,109
(2,008,976)
(316,054)
Net assets
3,258,414
1,569,850
Capital and reserves
Called up share capital
26
100
100
Profit and loss reserves
3,258,314
1,569,750
Total equity
3,258,414
1,569,850
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
Mr S Knight
Director
Company registration number 09701168 (England and Wales)
BK PLUS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
100
1,051,658
1,051,758
Year ended 31 March 2024:
Profit and total comprehensive income
-
518,092
518,092
Balance at 31 March 2024
100
1,569,750
1,569,850
Year ended 31 March 2025:
Profit and total comprehensive income
-
1,640,860
1,640,860
Credit to equity for equity settled share-based payments
-
47,704
47,704
Balance at 31 March 2025
100
3,258,314
3,258,414
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
1
Accounting policies
Company information
BK Plus Limited is a private company limited by shares incorporated in England and Wales. The registered office is Azzurri House, Walsall Road, Aldridge, Walsall, England, WS9 0RB.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Project Crown Topco Limited. These consolidated financial statements are available from its registered office, Azzurri House, Walsall Road, Aldridge, Walsall, England, WS9 0RB.
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.
BK Plus Limited is a wholly owned subsidiary of Project Crown Bidco Limited and the results of BK Plus Limited are included in the consolidated financial statements of Project Crown Topco Limited which are available from Azzurri House, Walsall Road, Aldridge, Walsall, England, WS9 0RB.
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -
1.2
Business combinations
The cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill.
The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date.
Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.4
Turnover
Revenue for services represents the fair value of services provided during the year on work carried out for clients. Fair value represents the amount expected to be recoverable from clients and is based on the time spent, expertise and skills provided and expenses incurred. Fee income is stated net of Value Added Tax.
Services provided to clients during the year which, by the balance sheet date, has not been invoiced to clients, has been recognised as fee income in accordance with Section 23 of FRS 102. Fee income recognised in this manner is based on an assessment of the fair value of the services provided by the balance sheet date as a proportion of the total value of the engagement.
1.5
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition over the fair value of net assets acquired relating to the acquisition of unincorporated businesses and the hive-up of net assets from the acquisition of subsidiary companies . It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.
1.6
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Website development
Straight line 4 years
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
1.7
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 land and buildings
Over the terms of the lease ranging from 5 - 10 years
Fixtures and fittings
Straight Line 4 years
Computers
Straight Line 4 years
Motor vehicles
Straight Line 4 years
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.
1.8
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.
1.9
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
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.
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
1.10
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.
1.11
Financial instruments
The company 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 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.
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.
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
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.
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.
1.12
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.
1.13
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
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.
1.14
Provisions
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
1.15
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.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Share-based payments
Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the recent valuation of the business during its restructure in September 2023. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.
Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.
1.18
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.
1.19
Amounts recoverable under contracts
This balance represents the value of fee income not yet invoiced at the year end date, where work completed but not invoiced meets the revenue recognition model in relation to revenue from contracts with customers.
Payments on account
If a contract does not meet the revenue recognition model then any consideration received from the customer is treated as a liability under payments in advance, until such a time the criteria is met.
2
Judgements and key sources of estimation uncertainty
In the application of the company’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.
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 21 -
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.
Fixed assets and depreciation
Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, all relevant known factors are taken into account but there is inherent uncertainty present in making this assessment.
Intangible assets are amortised over their expected life, together with undergoing annual impairment reviews. Each year, management reviews the appropriateness of the amortisation period to ensure it continues to reflect the expected useful economic life of the goodwill. This includes completing a review of the clients inherited as part of our acquisitions.
Provision for work in progress
A provision for unrecoverable work in progress has been included, on the basis that management estimate that 20% of the total value of work in progress at the year end is non-recoverable. In conjunction with this estimate each office is reviewed on an individual basis and any work in progress that exceeds when the company expects work in progress to be invoiced, being 60 days, has an additional provision provided against it.
Contingent consideration
During the year the company made numerous acquisitions for which included in the share purchase agreements are clauses that relate to contingent consideration potentially payable based on future events/results.
When these amounts can be reliably valued and are probable they have been reserved as a provision in the accounts, draft completion accounts and figures have been used to identify these amounts.
In some cases the amounts cannot be reliably valued or are believed to be probable and therefore there is no reserve included at the year end, these will be monitored and should circumstances change may result in a future liability being recognised.
Bad debt provision
Included in the accounts are provisions for both debts which are known to be irrecoverable, where we are aware of circumstances that have arisen that indicates the debt will not be collected, and a 30% provision where debts meet a specific criteria.
Based on management review of the balances, together with our understanding of the customers and the fact that historically bad debts arise following slow payment of a debt, the specific criteria to be met is when any balance contains an element due over 90 days. This aged debt element has a 30% provision reserved against it.
Dilapidation provision
On acquisition of numerous subsidiaries during the year, on review of the leasehold properties acquired and the obligations contained within the leases, a fair value adjustment for dilapidation costs expected to arise has been provided for. This provision is reviewed annually, taking into account the condition of the properties at the year end.
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Accountancy, payroll and taxation services
25,937,626
14,015,759
2025
2024
£
£
Other revenue
Interest income
1,731
595
Dividends received
3,419,512
-
Commissions received
96,762
121,456
Management charge income
3,069,927
1,369,926
All turnover arises from the United Kingdom.
4
Exceptional item
2025
2024
£
£
Expenditure
Exceptional costs
1,866,770
616,206
During the current and prior year, the company acquired a number of businesses resulting in various terminations of agreements, contracts, subscriptions etc. The following is a summary of the resulting costs which are considered to be exceptional by the directors:
2025
2024
£
£
Legal & professional
68,732
-
IT costs
661,140
242,213
Contracts/subscriptions
145,299
65,689
Contractors
359,732
226,548
Property costs
72,463
12,523
Salaries
551,211
69,233
Travel
8,193
-
1,866,770
616,206
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
5
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
47,500
15,500
Depreciation of owned tangible fixed assets
161,577
84,949
Depreciation of tangible fixed assets held under finance leases
18,766
16,406
Amortisation of intangible assets
1,132,956
409,311
Share-based payments
47,704
-
Operating lease charges
889,998
488,025
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Directors and management
49
30
Direct wages
283
160
Admin
66
38
Exceptional
3
1
Total
401
229
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
15,544,969
8,378,600
Social security costs
1,649,332
879,762
Pension costs
1,422,341
690,678
18,616,642
9,949,040
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
816,478
750,910
Company pension contributions to defined contribution schemes
87,300
73,022
903,778
823,932
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 5 (2024 - 4).
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
7
Directors' remuneration
(Continued)
- 24 -
The number of directors who exercised share options during the year was 4.
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
199,588
206,667
Company pension contributions to defined contribution schemes
22,000
22,000
The highest paid director has exercised share options during the year.
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
1,731
595
Income from fixed asset investments
Income from shares in group undertakings
3,419,512
Total income
3,421,243
595
9
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
5,571
128,500
Other interest on financial liabilities
23,340
Interest on finance leases and hire purchase contracts
9,034
2,260
Unwinding of discount on deferred consideration
505,778
-
Other interest
6,332
526,715
154,100
10
Amounts written off investments
2025
2024
£
£
Amounts written back to current loans
-
3,915,183
Other gains and losses
(3,419,512)
(3,915,183)
(3,419,512)
-
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
11
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
203,929
304,845
Adjustments in respect of prior periods
(209,695)
Total current tax
(5,766)
304,845
Deferred tax
Origination and reversal of timing differences
49,565
18,620
Adjustment in respect of prior periods
(72,463)
Total deferred tax
(22,898)
18,620
Total tax (credit)/charge
(28,664)
323,465
The actual (credit)/charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
1,612,196
841,557
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
403,049
210,389
Tax effect of expenses that are not deductible in determining taxable profit
990,672
103,208
Tax effect of income not taxable in determining taxable profit
(854,878)
Adjustments in respect of prior years
(209,695)
Group relief
(554,550)
(97,748)
Amortisation on assets not qualifying for tax allowances
283,239
101,828
Other permanent differences
2,044
Deferred tax adjustments in respect of prior years
(72,463)
5,788
Deferred tax liability on acquisition
(16,082)
Taxation (credit)/charge for the year
(28,664)
323,465
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
12
Impairments
Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:
2025
2024
Notes
£
£
In respect of:
Investments in subsidiaries
15
3,419,512
3,915,183
Recognised in:
Amounts written off investments
3,419,512
3,915,183
The impairment losses in respect of financial assets are recognised in other gains and losses in the profit and loss account.
13
Intangible fixed assets
Goodwill
Website development
Total
£
£
£
Cost
At 1 April 2024
14,295,908
28,150
14,324,058
Additions - business combinations
14,702,968
14,702,968
Transfers
111,856
111,856
At 31 March 2025
29,110,732
28,150
29,138,882
Amortisation and impairment
At 1 April 2024
636,712
21,266
657,978
Amortisation charged for the year
1,126,499
6,457
1,132,956
At 31 March 2025
1,763,211
27,723
1,790,934
Carrying amount
At 31 March 2025
27,347,521
427
27,347,948
At 31 March 2024
13,659,196
6,884
13,666,080
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
14
Tangible fixed assets
Leasehold land and buildings
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
24,443
177,119
368,861
570,423
Additions
21,846
145,463
404,921
30,078
602,308
At 31 March 2025
46,289
322,582
773,782
30,078
1,172,731
Depreciation and impairment
At 1 April 2024
6,195
84,629
155,841
246,665
Depreciation charged in the year
53,834
123,376
3,133
180,343
At 31 March 2025
6,195
138,463
279,217
3,133
427,008
Carrying amount
At 31 March 2025
40,094
184,119
494,565
26,945
745,723
At 31 March 2024
18,248
92,490
213,020
323,758
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2025
2024
£
£
Motor vehicles
26,944
Computers
15,818
26,944
15,818
15
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
16
1,510
Investments in associates
17
49
49
1,559
49
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
15
Fixed asset investments
(Continued)
- 28 -
Movements in fixed asset investments
Shares in subsidiaries and associates
£
Cost or valuation
At 1 April 2024
49
Additions
16,134,164
Transfer to goodwill on hive-up
(12,713,142)
At 31 March 2025
3,421,071
Impairment
At 1 April 2024
-
Impairment losses
3,419,512
At 31 March 2025
3,419,512
Carrying amount
At 31 March 2025
1,559
At 31 March 2024
49
16
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
GILPIN & HARDING LIMITED
1
Ordinary
100.00
-
BURROWS & LEWIS LIMITED
1
Ordinary
100.00
-
BK PLUS (SOLIHULL) LIMITED
1
Ordinary
100.00
-
BK PLUS (STOKE) LIMITED
1
Ordinary
100.00
-
BLUEPRINT ASSOCIATES LTD
1
Ordinary
100.00
-
CHAPMAN NASH ACCOUNTANCY LIMITED
1
Ordinary
100.00
-
BK PLUS (ST HELENS) LIMITED
1
Ordinary
0
100.00
BK PLUS (CHELTENHAM) LIMITED
1
Ordinary
100.00
-
ATKINS FERRIE SERVICES LIMITED
1
Ordinary
100.00
-
RILEY & CO LIMITED
1
Ordinary
100.00
-
WRIGLEY PARTINGTON LIMITED
1
Ordinary
100.00
-
ABRAMS ASHTON HOLDINGS LIMITED
1
Ordinary
100.00
-
CASSON BECKMAN BUSINESS AND TAX ADVISERS LIMITED
1
Ordinary
100.00
-
BK PLUS HIGH WYCOMBE LIMITED
1
Ordinary
100.00
-
4GP HOLDINGS LIMITED
2
Ordinary
100.00
-
CORNERSTONE GLASGOW LIMITED
2
Ordinary
0
100.00
FOURM LIMITED
3
Ordinary
100.00
-
FOURM ACCOUNTING SERVICES LIMITED
4
Ordinary
49.00
51.00
BK PLUS (CHORLEY) LIMITED
1
Ordinary
100.00
-
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
16
Subsidiaries
(Continued)
- 29 -
Registered office addresses (all UK unless otherwise indicated):
1
Azzurri House, Walsall Business Park, Aldridge, Walsall, West Midlands, WS9 0RB
2
6th Floor Gordon Chambers, 90 Mitchell Street, Glasgow, Scotland, G13NQ
3
Stannergate House, 41 Dundee Road West, Broughty Ferry, Dundee, Scotland, DD5 1NB
4
66 Queens Road , Aberdeen, Scotland, AB15 4YE
17
Associates
Details of the company's associates at 31 March 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
BK Plus Audit Limited
Azzurri House, Walsall Business Park, Aldridge, Walsall, West Midlands, WS9 0RB
Ordinary
49.00
18
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,922,884
3,333,315
Amounts recoverable under contracts
5,067,653
2,439,640
Other debtors
784,291
471,688
Prepayments and accrued income
1,033,561
487,216
10,808,389
6,731,859
Included within trade debtors is a bad debt provision of £354,538 (2024: £414,415) against irrecoverable balances.
Amounts recoverable under contracts relates to work in progress and has been reclassified from other debtors, with a corresponding adjustment to the comparative figures, transferring an amount of £2,439,640.
Included within this figure is a provision of £2,303,222 (2024: £981.640) against work in progress that is deemed to be non-recoverable.
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
19
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Obligations under finance leases
22
7,395
12,302
Other borrowings
21
162,611
81,000
Payments received on account
893,605
Trade creditors
1,432,288
702,777
Amounts owed to group undertakings
21,776,895
12,708,578
Corporation tax
412,962
659,529
Other taxation and social security
1,153,589
948,002
Other creditors
5,003,956
2,604,375
Accruals and deferred income
517,128
225,584
31,360,429
17,942,147
Amounts due to group undertakings are interest free and repayable on demand.
20
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
22
19,718
Other creditors
3,875,000
2,805,833
3,894,718
2,805,833
21
Loans and overdrafts
2025
2024
£
£
Other loans
162,611
81,000
Payable within one year
162,611
81,000
The other loans balance of £162,611 (2024: £81,000) relates to a short term loan with Close Brothers, the loan has an interest rate of 11.41% and is repayable by November 2025.
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
22
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
8,767
13,999
In two to five years
23,379
32,146
13,999
Less: future finance charges
(5,033)
(1,697)
27,113
12,302
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
23
Provisions for liabilities
2025
2024
£
£
Dilapidations provision
729,895
243,945
Contingent consideration
1,213,788
-
1,943,683
243,945
Movements on provisions:
Dilapidations provision
Contingent consideration
Total
£
£
£
At 1 April 2024
243,945
-
243,945
Additional provisions in the year
-
1,213,788
1,213,788
Acquired in business combinations
485,950
-
485,950
At 31 March 2025
729,895
1,213,788
1,943,683
Dilapidations reserve
On acquisition of numerous subsidiaries during the year, on review of the leasehold properties acquired a fair value adjustment for dilapidation costs expected to arise has been provided for.
Contingent consideration
This provision is reserved for when contingent consideration, arising on the business acquisitions, becomes both probable and can be reliably measured at the acquisition date.
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 32 -
24
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
172,858
72,109
Retirement benefit obligations
(39,739)
-
Provisions
(67,826)
-
65,293
72,109
2025
Movements in the year:
£
Liability at 1 April 2024
72,109
Credit to profit or loss
(22,898)
Other
16,082
Liability at 31 March 2025
65,293
The deferred tax liability of £172,858, set out above, is expected to reverse in future periods and relates to accelerated capital allowances that are expected to mature within the same period.
Offset within the year end liability are deferred tax assets totalling £107,565, relating to bad debt provisions and retirement benefit obligations, that will reverse within the next 12 months.
25
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
1,422,341
690,678
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.
26
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 33 -
27
Acquisitions
On 1 April 2024 the company acquired the trade and assets of KJ Watkins.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Intangible assets
5
(5)
-
Property, plant and equipment
1
(1)
-
Trade and other receivables
1,037,327
4,524
1,041,851
Total identifiable net assets
1,037,333
4,518
1,041,851
Goodwill
174,938
Total consideration
1,216,789
Satisfied by:
£
Cash
1,008,113
Deferred consideration
208,676
1,216,789
On 5 August 2024 the company acquired the trade and assets of Walker Moyle.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Intangible assets
8
(8)
-
Property, plant and equipment
1
(1)
-
Trade and other receivables
100,000
(33,341)
66,659
Provisions
-
(74,500)
(74,500)
Total identifiable net assets
100,009
(107,850)
(7,841)
Goodwill
904,345
Total consideration
896,504
Satisfied by:
£
Cash
592,785
Deferred consideration
303,719
896,504
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
27
Acquisitions
(Continued)
- 34 -
On 23 July 2024 the company acquired the trade and assets of Pooleys Chartered Accountants and Business Advisers.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Intangible assets
6
(6)
-
Property, plant and equipment
5,001
(5,001)
-
Trade and other receivables
90,000
(16,779)
73,221
Provisions
-
(25,500)
(25,500)
Total identifiable net assets
95,007
(47,286)
47,721
Goodwill
587,899
Total consideration
635,620
Satisfied by:
£
Cash
410,000
Deferred consideration
225,620
635,620
On 1 June 2024 the company acquired 100% of the issued share capital of Casson Beckman Business and Tax Advisers Limited
Net assets acquired
Book Value
Adjustments
Fair Value
£
£
£
Property, plant and equipment
1,370
-
1,370
Trade and other receivables
284,905
(23,134)
261,771
Cash and cash equivalents
153,351
-
153,351
Trade and other payables
(111,184)
-
(111,184)
Tax liabilities
(175,309)
-
(175,309)
Provisions
-
(25,250)
(25,250)
Total identifiable net assets
153,133
(48,384)
104,749
Goodwill
2,678,089
Total consideration
2,782,838
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
27
Acquisitions
(Continued)
- 35 -
Satisfied by:
£
Cash
1,843,544
Deferred consideration
939,294
2,782,838
On 30 September 2024 the company acquired 100% of the issued share capital of Haines Watts High Wycombe Limited.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Intangible assets
111,856
-
111,856
Property, plant and equipment
13,516
-
13,516
Trade and other receivables
265,675
12,858
278,533
Cash and cash equivalents
1,086,606
-
1,086,606
Trade and other payables
(408,868)
-
(408,868)
Tax liabilities
(163,026)
-
(163,026)
Provisions
(100,000)
(58,700)
(158,700)
Total identifiable net assets
805,759
(45,842)
759,917
Goodwill
4,398,913
Total consideration
5,158,830
Satisfied by:
£
Cash
3,915,404
Deferred consideration
1,243,426
5,158,830
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
27
Acquisitions
(Continued)
- 36 -
On 1 October 2024 the company acquired 100% of the issued share capital of 4GP Holdings Limited and its subsidiary Cornerstone Glasgow Limited.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Property, plant and equipment
18,575
(18,575)
-
Investments
106
-
106
Trade and other receivables
1,029,789
438,340
1,468,129
Cash and cash equivalents
1,490,229
-
1,490,229
Trade and other payables
(256,179)
(4,089)
(260,268)
Tax liabilities
(313,674)
-
(313,674)
Provisions
-
(52,000)
(52,000)
Total identifiable net assets
1,968,846
363,676
2,332,522
Goodwill
3,140,413
Total consideration
5,472,935
Satisfied by:
£
Cash
3,323,617
Deferred consideration
1,160,531
Contingent consideration
988,787
5,472,935
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
27
Acquisitions
(Continued)
- 37 -
On 1 November 2024 the company acquired 100% of the issued share capital of FourM Limited and its subsidiary FourM Acccounting Services Limited.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Property, plant and equipment
38,294
(38,294)
-
Investments
51
-
51
Trade and other receivables
496,973
(30,049)
466,924
Cash and cash equivalents
92,671
-
92,671
Trade and other payables
(240,061)
-
(240,061)
Tax liabilities
(98,690)
-
(98,690)
Provisions
-
(68,000)
(68,000)
Deferred tax
(9,284)
-
(9,284)
Total identifiable net assets
279,954
(136,343)
143,611
Goodwill
1,519,369
Total consideration
1,662,980
Satisfied by:
£
Cash
1,015,610
Deferred consideration
497,370
Contingent consideration
150,000
1,662,980
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
27
Acquisitions
(Continued)
- 38 -
On 10 March 2025 the company acquired 100% of the issued share capital of Abrams Ashton - Chorley Limited.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Property, plant and equipment
15,920
(15,920)
-
Trade and other receivables
330,687
(53,603)
277,084
Cash and cash equivalents
57,706
-
57,706
Trade and other payables
(121,038)
-
(121,038)
Tax liabilities
(67,914)
-
(67,914)
Provisions
-
(32,000)
(32,000)
Deferred tax
(2,031)
-
(2,031)
Total identifiable net assets
213,330
(101,523)
111,807
Goodwill
944,773
Total consideration
1,056,580
Satisfied by:
£
Cash
650,000
Deferred consideration
331,580
Contingent consideration
75,000
1,056,580
All incorporated businesses acquired in the year were hived up into BK Plus Limited on the day of acquistion with an impairment to investment in subsidiaries for the value of net assets received.
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 39 -
28
Financial commitments, guarantees and contingent liabilities
Financial commitments and guarantees
The company became a chargor on a debenture dated 16/09/2023 with Shawbrook Bank Limited, with fixed and floating assets over its assets, as security for liabilities across all chargors, as they fall due. As at 31/03/2025 the obligation by all parties totals £22,111,851 (2024: £11,285,000).
The company became a chargor on a guarantee and debenture dated 16/09/2023 with Palatine Private Equity LLP, with fixed and floating charges over its assets, as security for liabilities across all chargors as they fall due. As at 31/03/2025 the obligation by all parties totals £20,276,666 (2024: £15,628,568).
Contingent liabilities
For some of the acquisitions in the year, built into the share purchase agreements, are clauses that relate to future fee income earned, excess working capital and WIP/debt recoverability. It is possible that these clauses will give rise to an adjustment to the overall consideration to be paid for the acquisition. If at the acquisition date the contingent amounts are both probable and can reasonably be valued they are reserved as a provision as at 31.03.2025, however there may be further contingent liabilities that become payable in the future that cannot be ascertained as at 31.03.2025 and are therefore not reserved.
29
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
1,094,055
567,453
Years 2-5
2,465,158
1,184,472
After 5 years
274,467
119,150
3,833,680
1,871,075
30
Events after the reporting date
Following the end of the year the company continued its strategy of making acquisitions.
On the 1 April 2025 the company acquired the assets of Bird Simpson and JC Wallace and the shares of Ian MacFarlane Limited and Walton Kilgour Limited. On the 18 July 2025 the company acquired the assets of Read Milburn.
All of these post balance sheet events are non adjusting.
31
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
BK PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
31
Related party transactions
(Continued)
- 40 -
Services provided
2025
2024
£
£
Other related parties
3,069,927
1,369,926
The following amounts were outstanding at the reporting end date:
2025
2024
Amounts due from related parties
£
£
Other related parties
598,034
295,007
Amounts owed by related parties are interest free and repayable on demand.
Other information
The company has taken advantage of the exemption available under section 33.1A of FRS102 from disclosing related party transactions and balances with other companies that are wholly owned as part of the group.
32
Ultimate controlling party
Following its acquisition of 100% shareholding in the company, the parent company of BK Plus Limited is Project Crown Bidco Limited and its registered office is Azzurri House, Walsall Road, Aldridge, Walsall, England, WS9 0RB.
The ultimate parent company is Project Crown Topco limited, registered office Azzurri House, Walsall Road, Aldridge, Walsall, England, WS9 0RB.
The following are the parents of the largest and smallest groups in which this company's results are consolidated:
Largest group
Project Crown Topco Limited
Smallest group
Project Crown Topco Limited
Consolidated accounts are available from the groups registered office.
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr I GouldMr S KnightMr E J HillMr M RamzanMr D J Baldwin097011682024-04-012025-03-3109701168bus:Director12024-04-012025-03-3109701168bus:Director22024-04-012025-03-3109701168bus:Director32024-04-012025-03-3109701168bus:Director42024-04-012025-03-3109701168bus:Director52024-04-012025-03-3109701168bus:RegisteredOffice2024-04-012025-03-31097011682025-03-31097011682023-04-012024-03-310970116812024-04-012025-03-310970116812023-04-012024-03-3109701168core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3109701168core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3109701168core:Goodwill2025-03-3109701168core:Goodwill2024-03-3109701168core:IntangibleAssetsOtherThanGoodwill2025-03-3109701168core:IntangibleAssetsOtherThanGoodwill2024-03-31097011682024-03-3109701168core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-03-3109701168core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-03-3109701168core:LandBuildings2025-03-3109701168core:FurnitureFittings2025-03-3109701168core:ComputerEquipment2025-03-3109701168core:MotorVehicles2025-03-3109701168core:LandBuildings2024-03-3109701168core:FurnitureFittings2024-03-3109701168core:ComputerEquipment2024-03-3109701168core:MotorVehicles2024-03-3109701168core:WithinOneYear2025-03-3109701168core:WithinOneYear2024-03-3109701168core:AfterOneYear2025-03-3109701168core:AfterOneYear2024-03-3109701168core:CurrentFinancialInstruments2025-03-3109701168core:CurrentFinancialInstruments2024-03-3109701168core:Non-currentFinancialInstruments2025-03-3109701168core:Non-currentFinancialInstruments2024-03-31097011682024-03-3109701168core:ShareCapital2025-03-3109701168core:ShareCapital2024-03-3109701168core:RetainedEarningsAccumulatedLosses2025-03-3109701168core:RetainedEarningsAccumulatedLosses2024-03-3109701168core:ShareCapital2023-03-3109701168core:RetainedEarningsAccumulatedLosses2023-03-3109701168core:ShareCapitalOrdinaryShareClass12025-03-3109701168core:ShareCapitalOrdinaryShareClass12024-03-3109701168core:Goodwill2024-04-012025-03-3109701168core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3109701168core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-04-012025-03-3109701168core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3109701168core:FurnitureFittings2024-04-012025-03-3109701168core:ComputerEquipment2024-04-012025-03-3109701168core:MotorVehicles2024-04-012025-03-3109701168core:OwnedAssets2024-04-012025-03-3109701168core:OwnedAssets2023-04-012024-03-3109701168core:LeasedAssets2024-04-012025-03-3109701168core:LeasedAssets2023-04-012024-03-3109701168core:UKTax2024-04-012025-03-3109701168core:UKTax2023-04-012024-03-310970116822024-04-012025-03-310970116822023-04-012024-03-310970116832024-04-012025-03-310970116832023-04-012024-03-3109701168core:Goodwill2024-03-3109701168core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-03-3109701168core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3109701168core:FurnitureFittings2024-03-3109701168core:ComputerEquipment2024-03-3109701168core:MotorVehicles2024-03-3109701168core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-3109701168core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3109701168core:Subsidiary12024-04-012025-03-3109701168core:Subsidiary22024-04-012025-03-3109701168core:Subsidiary32024-04-012025-03-3109701168core:Subsidiary42024-04-012025-03-3109701168core:Subsidiary52024-04-012025-03-3109701168core:Subsidiary62024-04-012025-03-3109701168core:Subsidiary72024-04-012025-03-3109701168core:Subsidiary82024-04-012025-03-3109701168core:Subsidiary92024-04-012025-03-3109701168core:Subsidiary102024-04-012025-03-3109701168core:Subsidiary112024-04-012025-03-3109701168core:Subsidiary122024-04-012025-03-3109701168core:Subsidiary132024-04-012025-03-3109701168core:Subsidiary142024-04-012025-03-3109701168core:Subsidiary152024-04-012025-03-3109701168core:Subsidiary162024-04-012025-03-3109701168core:Subsidiary172024-04-012025-03-3109701168core:Subsidiary182024-04-012025-03-3109701168core:Subsidiary192024-04-012025-03-3109701168core:Subsidiary112024-04-012025-03-3109701168core:Subsidiary222024-04-012025-03-3109701168core:Subsidiary332024-04-012025-03-3109701168core:Subsidiary442024-04-012025-03-3109701168core:Subsidiary552024-04-012025-03-3109701168core:Subsidiary662024-04-012025-03-3109701168core:Subsidiary772024-04-012025-03-3109701168core:Subsidiary882024-04-012025-03-3109701168core:Subsidiary992024-04-012025-03-3109701168core:Subsidiary10102024-04-012025-03-3109701168core:Subsidiary11112024-04-012025-03-3109701168core:Subsidiary12122024-04-012025-03-3109701168core:Subsidiary13132024-04-012025-03-3109701168core:Subsidiary14142024-04-012025-03-3109701168core:Subsidiary15152024-04-012025-03-3109701168core:Subsidiary16162024-04-012025-03-3109701168core:Subsidiary17172024-04-012025-03-3109701168core:Subsidiary18182024-04-012025-03-3109701168core:Subsidiary19192024-04-012025-03-3109701168core:Associate12024-04-012025-03-3109701168core:Associate112024-04-012025-03-3109701168core:CurrentFinancialInstruments12025-03-3109701168core:CurrentFinancialInstruments12024-03-3109701168core:Non-currentFinancialInstruments12025-03-3109701168core:Non-currentFinancialInstruments12024-03-3109701168core:BetweenTwoFiveYears2025-03-3109701168core:BetweenTwoFiveYears2024-03-3109701168bus:OrdinaryShareClass12024-04-012025-03-3109701168bus:OrdinaryShareClass12025-03-3109701168bus:OrdinaryShareClass12024-03-3109701168core:MoreThanFiveYears2025-03-3109701168core:MoreThanFiveYears2024-03-3109701168bus:PrivateLimitedCompanyLtd2024-04-012025-03-3109701168bus:FRS1022024-04-012025-03-3109701168bus:Audited2024-04-012025-03-3109701168bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP