Company registration number 13070838 (England and Wales)
GROCO 404 LTD
GROUP ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
GROCO 404 LTD
COMPANY INFORMATION
Directors
T Silva
G Borlenghi
T Borlenghi
Secretary
A Logan
Company number
13070838
Registered office
Hafod Industrial Estate
Ruabon
Wrexham
Nth Wales
LL14 6HF
Auditor
Mitchell Charlesworth (Audit) Limited
24 Nicholas Street
Chester
CH1 2AU
GROCO 404 LTD
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 30
GROCO 404 LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
2024 was a tougher than anticipated year. The results for the year show this in terms of turnover, however, the company has achieved better margins with a concentration on more sustainable and profitable work.
During the year greater integration with Ambipar Response UK, our sister company, took place. There has been greater emphasis on cross selling between the two companies with a sharing of ideas and staff. There have been cost saving benefits too with the amalgamation of several key expenditure sources reducing the overall spend across some critical areas.
The business position in the trading company at the end of the 2024 year is a profit which is a positive result, with an increased net worth on the Balance Sheet.
Principal risks and uncertainties
The Ambipar Site Services team are continually identifying, monitoring any potential risks uncertainties which could cause problems for the group. The team has identified several areas which could potentially lead to problems:
• Downturn in work at our customer base through the continued economic downturn in the country
• Increased regulation from Health and Safety executive, Environmental Agency and DVLA/VOSA
• Ageing fleet vehicles which need to be replaced
• Long term succession planning for ageing work force
• Competition recruiting our well trained staff
These areas will be monitored closely, and plans put in place to minimise potential problems.
Key performance indicators
The Directors believe that the key performance indicators of the group are those which measure financial aspects, use of assets and health and safety requirements. The following will be monitored continually to help to assess the position of the group:
• EBITDA
• Bank account balances
• Level of sales on the weekly sales spreadsheet and invoice factoring reducing of funds in use
• Monitoring health and safety and trends of vehicles
T Silva
Director
29 December 2025
GROCO 404 LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be that of a holding company, environmental management and industrial cleaning services.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. 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:
T Silva
G Borlenghi
T Borlenghi
Auditor
The auditor, Mitchell Charlesworth (Audit) Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to groups and companies entitled to the exemptions of the small companies regime.
On behalf of the board
T Silva
Director
29 December 2025
GROCO 404 LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and parent company, and of the profit or loss of the group for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent company, and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
GROCO 404 LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF GROCO 404 LTD
- 4 -
Opinion
We have audited the financial statements of Groco 404 Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's loss 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 group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
We draw attention to note 1.4 in the financial statements, which highlights the fact that the group has a net current liability position of £463,517. Whilst these conditions indicate that a material uncertainty exists that may cast doubt on the company’s ability to continue as a going concern, note 1.4 provides an explanation of the circumstances surrounding this. Our opinion is not modified in respect of this matter.
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.
GROCO 404 LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GROCO 404 LTD
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the 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 group's and parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
GROCO 404 LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GROCO 404 LTD
- 6 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.
Identifying and assessing potential risks related to irregularities
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following:
As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas:
(i) The presentation of the group's Statement of Comprehensive Income and (ii) the group's accounting policy for revenue recognition. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.
We also obtained an understanding of the legal and regulatory framework that the group operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included the UK Companies Act, ISO regulations and GDPR legislation.
In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company's ability to operate or to avoid a material penalty. This includes regulations concerning ISO and Data Protection Regulations.
GROCO 404 LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GROCO 404 LTD
- 7 -
Audit response to risks identified
As a result of performing the above, we identified revenue recognition and management override as the key audit matters related to the potential risk of fraud.
Our procedures to respond to risks identified included the following:
in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.
We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Robert Hall (Senior Statutory Auditor)
For and on behalf of Mitchell Charlesworth (Audit) Limited
30 December 2025
Accountants
Statutory Auditor
24 Nicholas Street
Chester
CH1 2AU
GROCO 404 LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
9,988,457
11,506,618
Cost of sales
(6,486,190)
(7,728,084)
Gross profit
3,502,267
3,778,534
Distribution costs
(1,451,969)
(1,829,635)
Administrative expenses
(2,624,311)
(2,442,380)
Other operating income
10,000
Operating loss
5
(574,013)
(483,481)
Interest receivable and similar income
8
2
14
Interest payable and similar expenses
9
(162,490)
(174,852)
Loss before taxation
(736,501)
(658,319)
Tax on loss
10
(58,975)
(64,303)
Loss for the financial year
(795,476)
(722,622)
Loss for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
GROCO 404 LTD
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
5,943,097
6,933,614
Other intangible assets
11
52,504
69,251
Total intangible assets
5,995,601
7,002,865
Tangible assets
12
2,584,683
2,760,319
8,580,284
9,763,184
Current assets
Stocks
15
64,241
72,652
Debtors
16
3,055,672
2,731,544
Cash at bank and in hand
66,460
87,653
3,186,373
2,891,849
Creditors: amounts falling due within one year
17
(3,649,890)
(3,814,072)
Net current liabilities
(463,517)
(922,223)
Total assets less current liabilities
8,116,767
8,840,961
Creditors: amounts falling due after more than one year
18
(837,954)
(772,271)
Provisions for liabilities
Deferred tax liability
21
485,712
480,113
(485,712)
(480,113)
Net assets
6,793,101
7,588,577
Capital and reserves
Called up share capital
23
9,800,002
9,800,002
Profit and loss reserves
(3,006,901)
(2,211,425)
Total equity
6,793,101
7,588,577
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
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:
29 December 2025
T Silva
Director
Company registration number 13070838 (England and Wales)
GROCO 404 LTD
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
13
9,800,000
9,800,000
Current assets
Debtors
16
2
2
Net current assets
2
2
Net assets
9,800,002
9,800,002
Capital and reserves
Called up share capital
23
9,800,002
9,800,002
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £0 (2023 - £0 profit).
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
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:
29 December 2025
T Silva
Director
Company registration number 13070838 (England and Wales)
GROCO 404 LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
9,800,002
(1,488,803)
8,311,199
Year ended 31 December 2023:
Loss and total comprehensive income
-
(722,622)
(722,622)
Balance at 31 December 2023
9,800,002
(2,211,425)
7,588,577
Year ended 31 December 2024:
Loss and total comprehensive income
-
(795,476)
(795,476)
Balance at 31 December 2024
9,800,002
(3,006,901)
6,793,101
GROCO 404 LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
£
Balance at 1 January 2023
9,800,002
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
Balance at 31 December 2023
9,800,002
Year ended 31 December 2024:
Profit and total comprehensive income
-
Balance at 31 December 2024
9,800,002
GROCO 404 LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
959,497
1,174,503
Interest paid
(157,567)
(173,027)
Net cash inflow from operating activities
801,930
1,001,476
Investing activities
Purchase of intangible assets
-
(35,145)
Purchase of tangible fixed assets
(653,916)
(275,969)
Proceeds from disposal of tangible fixed assets
83,185
157,275
Interest received
2
14
Net cash used in investing activities
(570,729)
(153,825)
Financing activities
Repayment of borrowings
(153,557)
233,240
Repayment of bank loans
-
(340,740)
Payment of finance leases obligations
(98,837)
(746,627)
Net cash used in financing activities
(252,394)
(854,127)
Net decrease in cash and cash equivalents
(21,193)
(6,476)
Cash and cash equivalents at beginning of year
87,653
94,129
Cash and cash equivalents at end of year
66,460
87,653
GROCO 404 LTD
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
Cash and cash equivalents at end of year
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information
Groco 404 Ltd (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Hafod Industrial Estate, Ruabon, Wrexham, Nth Wales, LL14 6HF.
The group consists of Groco 404 Ltd and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Groco 404 Ltd together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
These financial statements are prepared on the going concern basis. The directors have a reasonable expectation that the company will continue in operational existence for the foreseeable future. However, the directors are aware of certain material uncertainties which may cause doubt on the company's ability to continue as a going concern. At 31 December 2024, the company had net current liabilities of £463,517 and net assets of £7,763,618. As the company and group has the support of its parents, the directors have a reasonable expectation that the company and group will continue in operational existence for the foreseeable future.
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.5
Revenue
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Revenue is recognised when the render of a service can be measured reliably and it is probable that economic benefits will flow to the entity. The company shall recognise revenue associated with the transactions by reference to the stage of completion of the transaction at the end of the reporting period.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. 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 ten years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
10% straight line
1.8
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Property improvements
10 - 20% straight line
Plant and equipment
10 - 100% straight line
Fixtures and fittings
33% straight line
Computers
33% straight line
Motor vehicles
10 - 100% straight line
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities. Currently the group has no associates or jointly controlled entities.
1.10
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.11
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.12
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.
1.13
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
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.
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.14
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.15
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.16
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.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
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 leased asset are consumed.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Sale of services
9,988,457
11,506,618
2024
2023
£
£
Other revenue
Interest income
2
14
4
Exceptional item
2024
2023
£
£
Income
Exceptional item - Other operating income
-
10,000
5
Operating loss
2024
2023
£
£
Operating loss for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
495,762
302,896
Depreciation of tangible fixed assets held under finance leases
308,790
543,583
Profit on disposal of tangible fixed assets
(58,185)
(119,834)
Amortisation of intangible assets
1,007,264
1,008,886
Operating lease charges
137,742
55,823
6
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
-
-
Audit of the financial statements of the company's subsidiaries
19,282
24,271
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
7
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Drivers and labourers
54
61
-
-
Sales and administration
10
16
-
-
Total
64
77
0
0
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
2,613,079
3,178,425
Social security costs
289,437
379,417
-
-
Pension costs
62,530
96,793
2,965,046
3,654,635
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
2
14
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
2
14
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
42,226
17,559
Dividends on redeemable preference shares not classified as equity
-
1,825
Other interest on financial liabilities
4,923
1,825
47,149
21,209
Other finance costs:
Interest on finance leases and hire purchase contracts
115,341
155,468
Total finance costs
162,490
174,852
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
53,376
124,609
Deferred tax
Origination and reversal of timing differences
5,599
(60,306)
Total tax charge
58,975
64,303
The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Loss before taxation
(736,501)
(658,319)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(184,125)
(154,837)
Tax effect of expenses that are not deductible in determining taxable profit
471
3,466
Effect of change in corporation tax rate
-
(3,567)
Permanent capital allowances in excess of depreciation
(9,025)
Amortisation on assets not qualifying for tax allowances
242,629
228,266
Taxation charge
58,975
64,303
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
11
Intangible fixed assets
Group
Goodwill
Software
Total
£
£
£
Cost
At 1 January 2024 and 31 December 2024
9,905,165
115,517
10,020,682
Amortisation and impairment
At 1 January 2024
2,971,551
46,266
3,017,817
Amortisation charged for the year
990,517
16,747
1,007,264
At 31 December 2024
3,962,068
63,013
4,025,081
Carrying amount
At 31 December 2024
5,943,097
52,504
5,995,601
At 31 December 2023
6,933,614
69,251
7,002,865
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
12
Tangible fixed assets
Group
Property improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
226,458
1,093,448
9,346
39,234
6,918,674
8,287,160
Additions
208,836
2,835
442,245
653,916
Disposals
(10,380)
(749,029)
(759,409)
At 31 December 2024
226,458
1,291,904
9,346
42,069
6,611,890
8,181,667
Depreciation and impairment
At 1 January 2024
69,645
860,914
6,983
39,234
4,550,065
5,526,841
Depreciation charged in the year
24,459
79,600
1,350
551
698,592
804,552
Eliminated in respect of disposals
(10,380)
(724,029)
(734,409)
At 31 December 2024
94,104
930,134
8,333
39,785
4,524,628
5,596,984
Carrying amount
At 31 December 2024
132,354
361,770
1,013
2,284
2,087,262
2,584,683
At 31 December 2023
156,813
232,534
2,363
2,368,609
2,760,319
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Tangible fixed assets
(Continued)
- 25 -
Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Plant and equipment
253,592
147,420
Motor vehicles
1,392,624
1,838,902
Improvements to Property
37,132
42,501
-
-
1,683,348
2,028,823
-
-
These assets noted in the table above have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.
Please see note 19 for details of other charges held against the assets of the company.
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
9,800,000
9,800,000
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
9,800,000
Carrying amount
At 31 December 2024
9,800,000
At 31 December 2023
9,800,000
14
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Ambipar Site Services Limited
England & Wales
Ordinary
100.00
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
15
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
64,241
72,652
16
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,095,475
609,189
Unpaid share capital
2
2
2
2
Amounts owed by group undertakings
443,639
345,046
-
-
Other debtors
1,231,125
1,448,613
Prepayments and accrued income
285,431
328,694
3,055,672
2,731,544
2
2
17
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
20
426,171
596,275
Other borrowings
19
69,527
217,500
Payments received on account
1,231,125
1,448,613
Trade creditors
695,234
973,629
Amounts owed to group undertakings
643,826
63,913
Corporation tax payable
177,984
124,609
Other taxation and social security
215,982
232,584
-
-
Other creditors
5,451
11,883
Accruals and deferred income
184,590
145,066
3,649,890
3,814,072
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
18
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
20
589,256
517,989
Other borrowings
19
248,698
254,282
837,954
772,271
-
-
19
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Loans from group undertakings
246,175
320,740
Other loans
72,050
151,042
318,225
471,782
-
-
Payable within one year
69,527
217,500
Payable after one year
248,698
254,282
The long-term loans and overdraft are secured by a debenture and a legal charge against the assets of the subsidiary.
Hire purchase liability is secured on the assets to which they relate.
The factoring company is secured by way of a fixed and floating charge against all the assets of the subsidiary.
20
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
426,171
596,275
In two to five years
589,256
517,989
1,015,427
1,114,264
-
-
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
486,397
481,148
Short term timing differences
(685)
(1,035)
485,712
480,113
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
480,113
-
Charge to profit or loss
5,599
-
Liability at 31 December 2024
485,712
-
The deferred tax liability set out above relates to accelerated capital allowances that are expected to mature within the same period over which the assets are depreciated.
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
62,530
96,793
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
23
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and not fully paid
Ordinary shares of £1 each
9,800,002
9,800,002
9,800,002
9,800,002
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
24
Capital commitments
Amounts contracted for but not provided in the financial statements:
Group
Company
2024
2023
2024
2023
£
£
£
£
Acquisition of tangible fixed assets
381,600
736,080
-
-
The capital commitments include two Clayton Tankers for £381,600 with both tankers being delivered post year-end.
25
Controlling party
The company's immediate parent company is Ambipar Holdings (UK) Limited, whose registered office is Office 681 - 684, 4th Floor, Salisbury House 29 Finsbury Circus, London, England, EC2M 5QQ.
The company's ultimate parent company is Ambipar Participações e Empreendimentos S.A. a company incorporated in Brazil. The results of Ambipar Site Services Limited are consolidated in the financial statements of its immediate parent company, being Groco 404 Limited, copies of which are available from Companies House.
26
Cash generated from group operations
2024
2023
£
£
Loss after taxation
(795,476)
(722,622)
Adjustments for:
Taxation charged
58,975
64,303
Finance costs
162,490
174,852
Investment income
(2)
(14)
Gain on disposal of tangible fixed assets
(58,185)
(119,834)
Amortisation and impairment of intangible assets
1,007,264
1,008,886
Depreciation and impairment of tangible fixed assets
804,552
846,479
Movements in working capital:
Decrease/(increase) in stocks
8,411
(6,446)
(Increase)/decrease in debtors
(324,128)
18,407
Increase/(decrease) in creditors
95,596
(89,508)
Cash generated from operations
959,497
1,174,503
GROCO 404 LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
27
Analysis of changes in net debt - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
87,653
(21,193)
66,460
Borrowings excluding overdrafts
(471,782)
153,557
(318,225)
Obligations under finance leases
(1,114,264)
98,837
(1,015,427)
(1,498,393)
231,201
(1,267,192)
There have been no movements in net funds for the company.
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.300T SilvaG BorlenghiT BorlenghiA Loganfalse13070838bus:Consolidated2024-01-012024-12-31130708382024-01-012024-12-3113070838bus:Director12024-01-012024-12-3113070838bus:Director22024-01-012024-12-3113070838bus:Director32024-01-012024-12-3113070838bus:CompanySecretary12024-01-012024-12-3113070838bus:RegisteredOffice2024-01-012024-12-31130708382024-12-3113070838bus:Consolidated2023-01-012023-12-3113070838bus:Consolidated2024-12-3113070838core:Goodwillbus:Consolidated2024-12-3113070838core:Goodwillbus:Consolidated2023-12-3113070838core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3113070838core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3113070838bus:Consolidated2023-12-3113070838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3113070838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3113070838core:LeaseholdImprovementsbus:Consolidated2024-12-3113070838core:PlantMachinerybus:Consolidated2024-12-3113070838core:FurnitureFittingsbus:Consolidated2024-12-3113070838core:ComputerEquipmentbus:Consolidated2024-12-3113070838core:MotorVehiclesbus:Consolidated2024-12-3113070838core:LeaseholdImprovementsbus:Consolidated2023-12-3113070838core:PlantMachinerybus:Consolidated2023-12-3113070838core:FurnitureFittingsbus:Consolidated2023-12-3113070838core:ComputerEquipmentbus:Consolidated2023-12-3113070838core:MotorVehiclesbus:Consolidated2023-12-3113070838core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3113070838core:CurrentFinancialInstrumentsbus:Consolidated2023-12-31130708382023-12-3113070838core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3113070838core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3113070838core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3113070838core:CurrentFinancialInstruments2024-12-3113070838core:CurrentFinancialInstruments2023-12-3113070838core:ShareCapitalbus:Consolidated2024-12-3113070838core:ShareCapitalbus:Consolidated2023-12-3113070838core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3113070838core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3113070838core:ShareCapital2024-12-3113070838core:ShareCapital2023-12-3113070838core:ShareCapitalbus:Consolidated2022-12-31130708382022-12-3113070838core:ShareCapital2022-12-3113070838bus:Consolidated2022-12-3113070838core:Goodwill2024-01-012024-12-3113070838core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3113070838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3113070838core:LeaseholdImprovements2024-01-012024-12-3113070838core:PlantMachinery2024-01-012024-12-3113070838core:FurnitureFittings2024-01-012024-12-3113070838core:ComputerEquipment2024-01-012024-12-3113070838core:MotorVehicles2024-01-012024-12-31130708382023-01-012023-12-3113070838core:UKTaxbus:Consolidated2024-01-012024-12-3113070838core:UKTaxbus:Consolidated2023-01-012023-12-3113070838bus:Consolidated12024-01-012024-12-3113070838bus:Consolidated12023-01-012023-12-3113070838core:Goodwillbus:Consolidated2023-12-3113070838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3113070838bus:Consolidated2023-12-3113070838core:Goodwillbus:Consolidated2024-01-012024-12-3113070838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-01-012024-12-3113070838core:LeaseholdImprovementsbus:Consolidated2023-12-3113070838core:PlantMachinerybus:Consolidated2023-12-3113070838core:FurnitureFittingsbus:Consolidated2023-12-3113070838core:ComputerEquipmentbus:Consolidated2023-12-3113070838core:MotorVehiclesbus:Consolidated2023-12-3113070838core:LeaseholdImprovementsbus:Consolidated2024-01-012024-12-3113070838core:PlantMachinerybus:Consolidated2024-01-012024-12-3113070838core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3113070838core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3113070838core:MotorVehiclesbus:Consolidated2024-01-012024-12-3113070838core:PlantMachinery2024-12-3113070838core:PlantMachinery2023-12-3113070838core:MotorVehicles2024-12-3113070838core:MotorVehicles2023-12-3113070838core:Subsidiary12024-01-012024-12-3113070838core:Subsidiary112024-01-012024-12-3113070838core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3113070838core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3113070838core:CurrentFinancialInstrumentsbus:Consolidated12023-12-3113070838core:CurrentFinancialInstruments22024-12-3113070838core:CurrentFinancialInstruments32024-12-3113070838core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3113070838core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3113070838core:Non-currentFinancialInstruments2024-12-3113070838core:Non-currentFinancialInstruments2023-12-3113070838core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3113070838core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3113070838core:WithinOneYearbus:Consolidated2024-12-3113070838core:WithinOneYearbus:Consolidated2023-12-3113070838core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3113070838core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3113070838core:WithinOneYear2024-12-3113070838core:WithinOneYear2023-12-3113070838core:BetweenTwoFiveYearsbus:Consolidated2024-12-3113070838core:BetweenTwoFiveYearsbus:Consolidated2023-12-3113070838core:BetweenTwoFiveYears2024-12-3113070838core:BetweenTwoFiveYears2023-12-3113070838bus:PrivateLimitedCompanyLtd2024-01-012024-12-3113070838bus:FRS1022024-01-012024-12-3113070838bus:Audited2024-01-012024-12-3113070838bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3113070838bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP