Company registration number 10021562 (England and Wales)
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
COMPANY INFORMATION
Directors
Mr S F Conway
Mr L Anderson
(Appointed 30 May 2025)
Mr N P Armstrong
(Appointed 30 May 2025)
Mr O Pugholm
(Appointed 30 May 2025)
Secretary
Ms C Conway
Company number
10021562
Registered office
9 High Street
Stony Stratford
Milton Keynes
MK11 1AA
Auditor
Crouchers Limited
1 Copperhouse Court
Caldecotte Lake Business Park
Milton Keynes
Buckinghamshire
England
MK7 8NL
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Statement of income and retained earnings
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 24
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present the strategic report for the year ended 31 March 2025.

Principal activities

The principal activity of the company continued to be that of development of building projects.

Review of the business

Glenelly Infrastructure Solutions Limited (“Glenelly”, “the Company”) is a UK-based utility infrastructure specialist delivering integrated services in power distribution, civils & construction, fibre connections, EV charging solutions, and consultancy to clients across UK. Our operating model focuses on turnkey delivery, safety, quality, and environmental stewardship, with depots strategically located to support national coverage.

Principal risks and uncertainties

The directors monitor key risks through regular board meetings and risk management reviews. The principal risks are:

Development and performance

The post‑year end acquisition by United Living Group provides capital, synergies, and a broader client footprint- supporting Glenelly’s next phase of growth in power distribution infrastructure. We anticipate increased demand for network reinforcement, grid connections for housing and commercial schemes, and electrification of transport. Our priorities for FY26 include scalable delivery, deeper integration of safety and quality systems, continued investment in training and accreditations, and disciplined working‑capital management.

Key performance indicators

Management monitors performance using both financial and non-financial indicators:

Other performance indicators
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

Conclusion

The directors have reviewed the Company’s forecasts, cash flows, and facilities in light of market conditions and the strengthened ownership structure. The directors consider that the Company is well positioned for continued growth, with strong demand drivers and a healthy financial position.

 

On behalf of the board

Mr S F Conway
Director
29 December 2025
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £193,105. The directors do not recommend payment of a further dividend.

Directors

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

Mr S F Conway
Mr L Anderson
(Appointed 30 May 2025)
Mr N P Armstrong
(Appointed 30 May 2025)
Mr O Pugholm
(Appointed 30 May 2025)
Mr D M Rooney
(Appointed 30 May 2025 and resigned 5 September 2025)
Statement of directors' responsibilities

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

 

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

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the 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.

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.

Auditors

Clifford Towers Limited resigned as auditor following its acquisition by Crouchers Limited on 1 October 2025. Crouchers Limited was appointed as auditor in its place and is deemed to be reappointed under section 487(2) of the Companies Act 2006.

GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
On behalf of the board
Mr S F Conway
Director
29 December 2025
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
- 5 -
Opinion

We have audited the financial statements of Glenelly Infrastructure Solutions Limited (the 'company') for the year ended 31 March 2025 which comprise the statement of income and retained earnings, the balance sheet, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the 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.

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
- 6 -
Matters on which we are required to report by exception

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

 

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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.

GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
- 7 -
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.

To help us identify instances of non-compliance with these laws and regulations, and in identifying and assessing the risks of material misstatement in respect to non-compliance, our procedures included, but were not limited to:

Inquiring of management and, where appropriate, those charged with governance, as to whether the company is in compliance with laws and regulations, and discussing their policies and procedures regarding compliance with laws and regulations;

Inspecting correspondence, if any, with relevant licensing or regulatory authorities;

Communicating identified laws and regulations to the engagement team and remaining alert to any indications of non-compliance throughout our audit; and

Considering the risk of acts by the company which were contrary to applicable laws and regulations, including fraud.

We also considered those laws and regulations that have a direct effect on the preparation of the financial statements, such as tax legislation and the Companies Act 2006.

In addition, we evaluated the directors’ and management’s incentives and opportunities for fraudulent manipulation of the financial statements, including the risk of management override of controls, and determined that the principal risks related to posting manual journal entries to manipulate financial performance, management bias through judgements and assumptions in significant accounting estimates, and significant one-off or unusual transactions.

Our audit procedures in relation to fraud included but were not limited to:

Making enquiries of the directors and management on whether they had knowledge of any actual, suspected or alleged fraud;

Gaining an understanding of the internal controls established to mitigate risks related to fraud;

Discussing amongst the engagement team the risks of fraud; and

Addressing the risks of fraud through management override of controls by performing journal entry testing.

There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud rests with management. As with any audit, there remained a risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls.

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.

Other matters

The financial statements for the year ended 31 March 2024, forming the corresponding figures of the financial statements for the year ended 31 March 2025, are unaudited as the directors claimed exemption from audit under Section 477 of the Companies Act 2006 relating to small companies.

GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
- 8 -

Use of our report

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

Mr Darren Croucher BSc (Hons) FCCA FCA
Senior Statutory Auditor
For and on behalf of Crouchers Limited
30 December 2025
Chartered Accountants
Statutory Auditor
1 Copperhouse Court
Caldecotte Lake Business Park
Milton Keynes
Buckinghamshire
England
MK7 8NL
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
24,753,097
18,191,161
Cost of sales
(19,928,470)
(14,526,286)
Gross profit
4,824,627
3,664,875
Administrative expenses
(1,372,634)
(1,044,156)
Other operating income
717
14
Operating profit
4
3,452,710
2,620,733
Interest payable and similar expenses
7
(248,185)
(167,876)
Profit before taxation
3,204,525
2,452,857
Tax on profit
8
(809,029)
(623,634)
Profit for the financial year
2,395,496
1,829,223
Retained earnings brought forward
1,895,282
192,319
Dividends
9
(193,105)
(126,260)
Retained earnings carried forward
4,097,673
1,895,282
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
179,147
94,900
Current assets
Debtors
11
8,147,894
5,480,173
Cash at bank and in hand
178,050
1,399,144
8,325,944
6,879,317
Creditors: amounts falling due within one year
12
(4,371,722)
(4,775,634)
Net current assets
3,954,222
2,103,683
Total assets less current liabilities
4,133,369
2,198,583
Creditors: amounts falling due after more than one year
13
(19,808)
(303,201)
Provisions for liabilities
Deferred tax liability
16
15,788
-
0
(15,788)
-
Net assets
4,097,773
1,895,382
Capital and reserves
Called up share capital
18
100
100
Profit and loss reserves
4,097,673
1,895,282
Total equity
4,097,773
1,895,382
The financial statements were approved by the board of directors and authorised for issue on 29 December 2025 and are signed on its behalf by:
Mr S F Conway
Director
Company Registration No. 10021562
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
100
192,319
192,419
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
1,829,223
1,829,223
Dividends
9
-
(126,260)
(126,260)
Balance at 31 March 2024
100
1,895,282
1,895,382
Year ended 31 March 2025:
Profit and total comprehensive income for the year
-
2,395,496
2,395,496
Dividends
9
-
(193,105)
(193,105)
Balance at 31 March 2025
100
4,097,673
4,097,773
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
2,631,174
1,267,448
Interest paid
(248,185)
(167,876)
Income taxes paid
(646,497)
(757)
Net cash inflow from operating activities
1,736,492
1,098,815
Investing activities
Purchase of tangible fixed assets
(161,983)
(44,833)
Proceeds from disposal of tangible fixed assets
31,634
-
0
Repayment of loans
(2,284,455)
(72,147)
Net cash used in investing activities
(2,414,804)
(116,980)
Financing activities
Repayment of bank loans
(350,537)
184,447
Payment of finance leases obligations
860
(8,799)
Dividends paid
(193,105)
(126,260)
Net cash (used in)/generated from financing activities
(542,782)
49,388
Net (decrease)/increase in cash and cash equivalents
(1,221,094)
1,031,223
Cash and cash equivalents at beginning of year
1,399,144
367,921
Cash and cash equivalents at end of year
178,050
1,399,144
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
1
Accounting policies
Company information

Glenelly Infrastructure Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is 9 High Street, Stony Stratford, Milton Keynes, MK11 1AA. . The company’s principal place of business during the year was Unit 2 Quadtech, Boundary Way, Hemel Hempstead HP2 7SJ.

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.

1.2
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.

1.3
Turnover

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

 

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

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

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

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold land and buildings
5% Straight Line
Plant and machinery
25% Straight Line
Fixtures and fittings
25% & 33% Straight Line
Motor vehicles
25% Straight Line
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 14 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
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.

1.7
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.

GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -
Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

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

 

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

 

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

Derecognition of financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

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

 

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

 

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

GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
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.

1.8
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.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
1.10
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.

1.11
Retirement benefits

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

1.12
Leases

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

 

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

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.

3
Turnover
2025
2024
£
£
Turnover analysed by class of business
Turnover
24,753,097
18,191,161
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
24,753,097
18,191,161
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
23,495
-
0
Depreciation of owned tangible fixed assets
28,059
15,889
Depreciation of tangible fixed assets held under finance leases
21,773
15,784
Profit on disposal of tangible fixed assets
(3,730)
-
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
74
51

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
2,513,254
1,683,108
Social security costs
255,684
170,922
Pension costs
41,772
27,367
2,810,710
1,881,397
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
8,550
8,550
7
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
245,749
165,265
Other finance costs:
Interest on finance leases and hire purchase contracts
2,436
2,611
248,185
167,876
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
784,903
622,147
Adjustments in respect of prior periods
-
0
(614)
Total current tax
784,903
621,533
Deferred tax
Origination and reversal of timing differences
24,126
2,101
Total tax charge
809,029
623,634

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

2025
2024
£
£
Profit before taxation
3,204,525
2,452,857
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
801,131
613,214
Tax effect of expenses that are not deductible in determining taxable profit
15,035
11,702
Tax effect of utilisation of tax losses not previously recognised
-
0
(3,383)
Permanent capital allowances in excess of depreciation
(31,263)
-
0
Deferred tax adjustments in respect of prior years
24,126
2,101
Taxation charge for the year
809,029
623,634
9
Dividends
2025
2024
£
£
Final paid
193,105
126,260
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 20 -
10
Tangible fixed assets
Leasehold land and buildings
Plant and machinery
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
32,032
36,785
64,390
200,269
333,476
Additions
-
0
91,636
33,917
36,430
161,983
Disposals
-
0
(7,594)
(25,647)
(166,513)
(199,754)
At 31 March 2025
32,032
120,827
72,660
70,186
295,705
Depreciation and impairment
At 1 April 2024
10,750
31,241
31,446
165,139
238,576
Depreciation charged in the year
1,602
6,556
19,901
21,773
49,832
Eliminated in respect of disposals
-
0
(3,898)
(23,903)
(144,049)
(171,850)
At 31 March 2025
12,352
33,899
27,444
42,863
116,558
Carrying amount
At 31 March 2025
19,680
86,928
45,216
27,323
179,147
At 31 March 2024
21,282
5,544
32,944
35,130
94,900

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

2025
2024
£
£
Motor vehicles
27,323
35,130
11
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
5,418,667
4,101,102
Other debtors
2,729,227
1,370,733
8,147,894
5,471,835
2025
2024
Amounts falling due after more than one year:
£
£
Deferred tax asset (note 16)
-
0
8,338
Total debtors
8,147,894
5,480,173
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 21 -
12
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
14
624,846
689,234
Obligations under finance leases
15
2,333
4,229
Trade creditors
1,817,971
1,712,457
Corporation tax
784,903
646,497
Other taxation and social security
1,097,991
1,446,243
Other creditors
2,089
253,190
Accruals and deferred income
41,589
23,784
4,371,722
4,775,634
13
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
14
-
0
286,149
Obligations under finance leases
15
19,808
17,052
19,808
303,201
14
Loans and overdrafts
2025
2024
£
£
Bank loans
624,846
975,383
Payable within one year
624,846
689,234
Payable after one year
-
0
286,149

All loans are unsecured and are not subject to any fixed or floating charges over the assets of the company.

In accordance with the Share Purchase Agreement, all loan balances outstanding at the year end were repaid in full after the reporting date, as referred to in Note 20.

15
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
2,333
4,229
In two to five years
19,808
17,052
22,141
21,281
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
15
Finance lease obligations
(Continued)
- 22 -

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

The hire purchase liabilities are secured over the specific assets to which they relate.

16
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Balances:
£
£
£
£
Accelerated capital allowances
15,788
-
-
8,338
2025
Movements in the year:
£
Asset at 1 April 2024
(8,338)
Charge to profit or loss
24,126
Liability at 31 March 2025
15,788

The deferred tax liability relates to accelerated capital allowances and the special rate pool. The reversal period cannot be reliably estimated.

17
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
41,772
27,367

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. The charge to the profit and loss in respect of defined contribution schemes in the year was £41,772 (2024: £27,367). The amount of pension contributions outstanding at the balance sheet date totalled £8,809 (2024: £9,818).

18
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
19
Operating lease commitments

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 one year
198,660
198,600
Between two and five years
557,950
666,550
756,610
865,150
20
Events after the reporting date

On 30th May 2025 subsequent to the year end, the shareholders of Glenelly Infrastructure Solutions Limited completed the sale of a majority shareholding in the company to UL Connected Holdco Limited, a company incorporated in England. As the transaction occurred after the reporting date and does not provide evidence of conditions existing at the balance sheet date, it is treated as a non-adjusting post balance sheet event in accordance with FRS 102 Section 32 – Events After the End of the Reporting Period.

This event does not affect the amounts recognised in these financial statements. Due to the significance of the change in ownership, the directors consider it appropriate to disclose the occurrence of the sale.

21
Directors' transactions

Dividends totalling £193,105 (2024 - £126,260) were paid in the year in respect of shares held by the company's directors.

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Directors loan account
-
212,404
2,297,573
(13,118)
2,496,859
212,404
2,297,573
(13,118)
2,496,859

The balance is interest-free, unsecured, and repayable on demand. No fixed repayment terms have been agreed, and no guarantees have been provided by the Company. The overdrawn amount is included within creditors: amounts falling due within one year.

The balance outstanding at the reporting date was repaid in full on 30 May 2025 following the sale of the majority shareholding, as referred to in Note 20.

22
Ultimate controlling party

The ultimate controlling party is Mr S F Conway by virtue of their shareholding.

GLENELLY INFRASTRUCTURE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
23
Cash generated from operations
2025
2024
£
£
Profit for the year after tax
2,395,496
1,829,223
Adjustments for:
Taxation charged
809,029
648,598
Finance costs
248,185
167,876
Gain on disposal of tangible fixed assets
(3,730)
-
Depreciation and impairment of tangible fixed assets
49,832
31,673
Movements in working capital:
Increase in debtors
(391,604)
(3,350,497)
(Decrease)/increase in creditors
(476,034)
1,940,575
Cash generated from operations
2,631,174
1,267,448
24
Analysis of changes in net funds/(debt)
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
1,399,144
(1,221,094)
178,050
Borrowings excluding overdrafts
(975,383)
350,537
(624,846)
Obligations under finance leases
(21,281)
(860)
(22,141)
402,480
(871,417)
(468,937)
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr S F ConwayMr L AndersonMr N P ArmstrongMr O PugholmMr D M RooneyMs C Conway100215622024-04-012025-03-3110021562bus:Director12024-04-012025-03-3110021562bus:Director22024-04-012025-03-3110021562bus:Director32024-04-012025-03-3110021562bus:Director42024-04-012025-03-3110021562bus:CompanySecretary12024-04-012025-03-3110021562bus:Director52024-04-012025-03-3110021562bus:RegisteredOffice2024-04-012025-03-31100215622025-03-31100215622023-04-012024-03-3110021562core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3110021562core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3110021562core:RetainedEarningsAccumulatedLosses2024-03-3110021562core:ShareCapital2025-03-3110021562core:ShareCapital2024-03-3110021562core:RetainedEarningsAccumulatedLosses2025-03-3110021562core:RetainedEarningsAccumulatedLosses2024-03-31100215622024-03-3110021562core:ShareCapital2023-03-3110021562core:RetainedEarningsAccumulatedLosses2023-03-3110021562core:ShareCapitalOrdinaryShareClass12025-03-3110021562core:ShareCapitalOrdinaryShareClass12024-03-3110021562core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-3110021562core:PlantMachinery2025-03-3110021562core:FurnitureFittings2025-03-3110021562core:MotorVehicles2025-03-3110021562core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3110021562core:PlantMachinery2024-03-3110021562core:FurnitureFittings2024-03-3110021562core:MotorVehicles2024-03-3110021562core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3110021562core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3110021562core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3110021562core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3110021562core:CurrentFinancialInstruments2025-03-3110021562core:CurrentFinancialInstruments2024-03-3110021562core:Non-currentFinancialInstruments2025-03-3110021562core:Non-currentFinancialInstruments2024-03-311002156212024-04-012025-03-31100215622024-03-3110021562core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3110021562core:PlantMachinery2024-04-012025-03-3110021562core:FurnitureFittings2024-04-012025-03-3110021562core:MotorVehicles2024-04-012025-03-3110021562dpl:AdministrativeExpensesdpl:Item12024-04-012025-03-3110021562dpl:Item12023-04-012024-03-3110021562dpl:AdministrativeExpenses2024-04-012025-03-3110021562core:UKTax2024-04-012025-03-3110021562core:UKTax2023-04-012024-03-3110021562core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3110021562core:PlantMachinery2024-03-3110021562core:FurnitureFittings2024-03-3110021562core:MotorVehicles2024-03-3110021562core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3110021562core:WithinOneYear2025-03-3110021562core:WithinOneYear2024-03-3110021562core:BetweenTwoFiveYears2025-03-3110021562core:BetweenTwoFiveYears2024-03-3110021562bus:OrdinaryShareClass12024-04-012025-03-3110021562bus:OrdinaryShareClass12025-03-3110021562bus:OrdinaryShareClass12024-03-3110021562bus:PrivateLimitedCompanyLtd2024-04-012025-03-3110021562bus:FRS1022024-04-012025-03-3110021562bus:Audited2024-04-012025-03-3110021562bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP