Company registration number 05233380 (England and Wales)
YABSLEY HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
YABSLEY HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr Paul Yabsley
Mr Jonathan Yabsley
Mr Mark Yabsley
Mr Chris Yabsley
Company number
05233380
Registered office
The Granary
Hermitage Court
Hermitage Lane
Maidstone
Kent
ME16 9NT
Auditor
Nash Harvey Group LLP
The Granary
Hermitage Court
Hermitage Lane
Maidstone
Kent
ME16 9NT
YABSLEY HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
15
Notes to the financial statements
16 - 32
YABSLEY HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The directors present the strategic report for the year ended 31 March 2025.
Review of the business
The principle activity of Yabsley Holdings Limited is primarily that of providing Plant Hire and Management services to its subsidiary, Kenson Highways Limited, a trading company. Established 1976.
Kenson Highways Limited operates within the Public Sector holding Term Contracts within principally the London Boroughs and additionally Capital Funded Projects and schemes through organisations such as the LDDC, TFL,GLA and the Environment Agency. Additionally, the Group now has extended activities within the London Home Counties.
Term Contracts involve providing a complete range of Highway Engineering Services such as Traffic Management Schemes, Preventative and Reactive Maintenance, Resurfacing, Drainage and LTN’s
Specialist Engineering Works include for Flood alleviation Schemes, Bridges and Structures Refurbishment, Dam Construction, Sustainable Drainage Systems all within the Group’s portfolio.
Design and Build of bespoke structures such as Cycle Hubs, EV Charging Points are a recent extension of our services.
The Group has successfully established a full in house Traffic Management Service to not only satisfy the needs of the Group but also marketed to third parties within the industry.
The directors are pleased with the results for the year and the continued growth of the Group. The Group produces quarterly management accounts against a formal budget to monitor its performance and make informed decisions. The information is used in association with the KPI's to ensure quality and efficiency of service and ultimate profitability.
The Group has a structure of senior and middle management to ensure all employees individual performances and development are monitored throughout the year and that they are fully informed of all company processes and procedures. The Group resources locally in terms of staff, materials and infrastructure.
Principal risks and uncertainties
The principal risks and uncertainties facing the Group are broadly grouped as:
Competitive Risk - The Groups primary activities in Highway Term Contracts are subject to periodic competitive tender. Last year all major Term Contracts were renewed extending well in to the 2030’s
Liquidity Risk- This is well managed within facilities with excellent cash management and sufficient liquid resources
Interest Rate Risk- Facilities in place are competitive and well placed. Inflation managed by way of Fluctuation Indice increases on Term Contract values (NEC4/ICE) applied annually.
Credit Risk- 99% of all clients are within the Public Sector and as such not subject to the vagaries of the Private Sector. Private Sector only on Pro Forma Terms or underwritten by a Public Sector client.
The Group is committed to providing a high level of service to Residents and Stakeholders alike. An excellent reputation achieved synonymous with attributes of partnership and providing support and interest within the communities we operate in.
Subject to and under the Groups Contracts to KPI’s (Key Performance Indicators) we achieve one of the highest levels of measured performance within the UK Highways Engineering Industry.
YABSLEY HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Mr Paul Yabsley
Director
31 December 2025
YABSLEY HOLDINGS 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.
Principal activities
The principal activity of the company continued to be that of a holding company for a subsidiary, Kenson Highways Limited who operate in civil engineering and groundworks working primarily for local authorities and other government bodies
Results and dividends
The results for the year are set out on page 8.
An interim dividend of £1,366,212 was paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr Paul Yabsley
Mr Jonathan Yabsley
Mr Mark Yabsley
Mr Chris Yabsley
Auditor
In accordance with the company's articles, a resolution proposing that Nash Harvey Group LLP be reappointed as auditor of the group will be put at a General Meeting.
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 companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr Paul Yabsley
Director
31 December 2025
YABSLEY HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
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 group and 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 UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and 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 company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
YABSLEY HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF YABSLEY HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Yabsley Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group profit and loss account, 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 March 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
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.
YABSLEY HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF YABSLEY HOLDINGS LIMITED
- 6 -
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 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 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.
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.
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations,
we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the sector,
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation,
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence, and
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
YABSLEY HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF YABSLEY HOLDINGS LIMITED
- 7 -
We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected, and alleged fraud, and
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
To address the risk of fraud through management bias and override of controls, we:
performed analytical procedures to identify any unusual or unexpected relationships,
tested journal entries to identify unusual transactions,
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias, and
investigated the rationale behind significant or unusual transactions.
Audit response to risks identified
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
agreeing financial statement disclosures to underlying supporting documentation,
reading the minutes of meetings of those charged with governance,
enquiring of management as to actual and potential litigation and claims, and
reviewing correspondence with HMRC, relevant regulators, and the company’s legal advisors.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Kate Francesca Sharp (Senior Statutory Auditor)
For and on behalf of Nash Harvey Group LLP
31 December 2025
Chartered Accountants
Statutory Auditor
The Granary
Hermitage Court
Hermitage Lane
Maidstone
Kent
ME16 9NT
YABSLEY HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
35,070,116
29,174,488
Cost of sales
(29,949,261)
(24,043,764)
Gross profit
5,120,855
5,130,724
Distribution costs
(106,600)
(70,435)
Administrative expenses
(2,373,091)
(2,552,266)
Other operating income
58,561
5,740
Operating profit
4
2,699,725
2,513,763
Interest receivable and similar income
6
941
1,549
Interest payable and similar expenses
7
(171,299)
(158,947)
Profit before taxation
2,529,367
2,356,365
Tax on profit
8
(304,781)
(507,243)
Profit for the financial year
24
2,224,586
1,849,122
Profit for the financial year is all attributable to the owners of the parent company.
The profit and loss account has been prepared on the basis that all operations are continuing operations.
YABSLEY HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
£
£
Profit for the year
2,224,586
1,849,122
Other comprehensive income
-
-
Total comprehensive income for the year
2,224,586
1,849,122
Total comprehensive income for the year is all attributable to the owners of the parent company.
YABSLEY HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
10
1
1
Tangible assets
11
3,678,183
3,676,318
Investment property
12
1,830,721
1,830,721
5,508,905
5,507,040
Current assets
Stocks
15
508,711
586,068
Debtors
16
5,245,549
5,928,602
Cash at bank and in hand
4,195,415
2,535,742
9,949,675
9,050,412
Creditors: amounts falling due within one year
17
(7,460,977)
(7,111,672)
Net current assets
2,488,698
1,938,740
Total assets less current liabilities
7,997,603
7,445,780
Creditors: amounts falling due after more than one year
18
(2,045,541)
(2,366,011)
Provisions for liabilities
Deferred tax liability
21
677,481
663,562
(677,481)
(663,562)
Net assets
5,274,581
4,416,207
Capital and reserves
Called up share capital
23
100,105
100,105
Other reserves
24
50,000
50,000
Profit and loss reserves
24
5,124,476
4,266,102
Total equity
5,274,581
4,416,207
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 31 December 2025 and are signed on its behalf by:
31 December 2025
Mr Paul Yabsley
Director
Company registration number 05233380 (England and Wales)
YABSLEY HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
2,141,987
2,281,966
Investment property
12
2,030,721
2,030,721
Investments
13
1,521,055
1,521,055
5,693,763
5,833,742
Current assets
Debtors
16
1,323,397
1,310,534
Cash at bank and in hand
60,769
1,323,397
1,371,303
Creditors: amounts falling due within one year
17
(4,888,530)
(4,828,474)
Net current liabilities
(3,565,133)
(3,457,171)
Total assets less current liabilities
2,128,630
2,376,571
Creditors: amounts falling due after more than one year
18
(1,247,659)
(1,506,709)
Provisions for liabilities
Deferred tax liability
21
425,447
416,850
(425,447)
(416,850)
Net assets
455,524
453,012
Capital and reserves
Called up share capital
23
100,105
100,105
Profit and loss reserves
24
355,419
352,907
Total equity
455,524
453,012
The company’s profit\(loss) and total comprehensive income for the year were £1,368,725 (2024 - £473,735).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 31 December 2025 and are signed on its behalf by:
31 December 2025
Mr Paul Yabsley
Director
Company registration number 05233380 (England and Wales)
YABSLEY HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
100,100
50,000
3,332,963
3,483,063
Year ended 31 March 2024:
Profit and total comprehensive income
-
-
1,849,122
1,849,122
Issue of share capital
23
5
-
-
5
Dividends
9
-
-
(915,983)
(915,983)
Balance at 31 March 2024
100,105
50,000
4,266,102
4,416,207
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
2,224,586
2,224,586
Dividends
9
-
-
(1,366,212)
(1,366,212)
Balance at 31 March 2025
100,105
50,000
5,124,476
5,274,581
YABSLEY HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
100,100
795,154
895,254
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
473,736
473,736
Issue of share capital
23
5
-
5
Dividends
9
-
(915,983)
(915,983)
Balance at 31 March 2024
100,105
352,907
453,012
Year ended 31 March 2025:
Profit and total comprehensive income
-
1,368,724
1,368,724
Dividends
9
-
(1,366,212)
(1,366,212)
Balance at 31 March 2025
100,105
355,419
455,524
YABSLEY HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
4,448,620
4,877,012
Interest paid
(171,299)
(158,947)
Income taxes paid
(244,328)
(112,385)
Net cash inflow from operating activities
4,032,993
4,605,680
Investing activities
Purchase of tangible fixed assets
(92,982)
(71,091)
Proceeds from disposal of tangible fixed assets
239,653
16,047
Repayment of loans
2,022
(459,250)
Interest received
941
1,549
Net cash generated from/(used in) investing activities
149,634
(512,745)
Financing activities
Proceeds from issue of shares
-
5
Repayment of bank loans
(373,626)
(372,522)
Payment of finance leases obligations
(851,998)
(716,533)
Dividends paid to equity shareholders
(1,366,212)
(915,983)
Net cash used in financing activities
(2,591,836)
(2,005,033)
Net increase in cash and cash equivalents
1,590,791
2,087,902
Cash and cash equivalents at beginning of year
2,535,742
447,839
Cash and cash equivalents at end of year
4,126,533
2,535,742
Relating to:
Cash at bank and in hand
4,195,415
2,535,742
Bank overdrafts included in creditors payable within one year
(68,882)
-
YABSLEY HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
1,545,025
2,230,196
Interest paid
(112,081)
(107,547)
Income taxes paid
(291,007)
(310)
Net cash inflow from operating activities
1,141,937
2,122,339
Investing activities
Purchase of tangible fixed assets
31,990
Proceeds from disposal of tangible fixed assets
235,403
1,167
Repayment of loans
2,022
(459,250)
Dividends received
650,000
Net cash generated from/(used in) investing activities
887,425
(426,093)
Financing activities
Proceeds from issue of shares
-
5
Repayment of bank loans
(73,626)
(72,522)
Payment of finance leases obligations
(719,175)
(586,822)
Dividends paid to equity shareholders
(1,366,212)
(915,983)
Net cash used in financing activities
(2,159,013)
(1,575,322)
Net (decrease)/increase in cash and cash equivalents
(129,651)
120,924
Cash and cash equivalents at beginning of year
60,769
(60,155)
Cash and cash equivalents at end of year
(68,882)
60,769
Relating to:
Cash at bank and in hand
60,769
Bank overdrafts included in creditors payable within one year
(68,882)
-
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
1
Accounting policies
Company information
Yabsley Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is The Granary, Hermitage Court, Hermitage Lane, Maidstone Kent
The group consists of Yabsley Holdings Limited and its subsidiary Kenson Highways Limited.
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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. 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. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
1.3
Basis of consolidation
The consolidated financial statements incorporate those of Yabsley Holdings Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits).
All financial statements are made up to 31 March 2025. 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.
Kenson Highways Limited has been included in the group financial statements using the purchase method of accounting. Accordingly, the group profit and loss account and statement of cash flows include the results and cash flows of Kenson Highways Limited for the period.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
1.5
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 contracts 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 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.
1.6
Intangible fixed assets - goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2005, is written off in equal annual instalments over its estimated useful economic life of 20 years.
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Land and buildings Freehold
Revaluation basis
Plant and machinery
25% Reducing balance and over 3 years
Fixtures, fittings & equipment
25% Reducing balance
Motor vehicles
25% Reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.8
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
Property rented to a group entity is accounted for as tangible fixed assets.
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.
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
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.
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
Construction contracts
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.
1.13
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.
1.14
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.
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
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.
1.15
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.
1.16
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
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.
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.
1.17
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.
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.19
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.
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.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 22 -
1.20
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the 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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Impairment Review
Determine whether there are indicators of impairment of the company's tangible and intangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future performance of the asset and where it is a component of a larger cash-generating unit, the viability and expected future performance of that unit. Where indicators exist impairment reviews are carried out on the company's tangible and intangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future performance.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Tangible Fixed Assets
Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation are taken into account.
3
Turnover and other revenue
An analysis of the group's turnover is as follows:
2025
2024
£
£
Turnover analysed by class of business
Civil engineering
35,070,116
29,174,488
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
3
Turnover and other revenue
(Continued)
- 23 -
2025
2024
£
£
Other revenue
Interest income
941
1,549
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Fees payable to the group's auditor for the audit of the group's financial statements
12,000
12,000
Depreciation of owned tangible fixed assets
289,245
256,731
Depreciation of tangible fixed assets held under finance leases
673,056
688,648
Profit on disposal of tangible fixed assets
(187,182)
(16,047)
Amortisation of intangible assets
-
10,037
Operating lease charges
152,018
159,374
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Groundwork labour
104
100
-
-
Contracts managers
14
12
-
-
Office staff
24
18
-
-
Total
142
130
0
0
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
16,867,195
11,954,339
Social security costs
687,263
569,648
-
-
Pension costs
104,813
101,666
17,659,271
12,625,653
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
6
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
14
1,549
Other interest income
927
-
Total income
941
1,549
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
14
1,549
7
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
63,574
86,379
Other finance costs:
Interest on finance leases and hire purchase contracts
100,455
72,253
Other interest
7,270
315
Total finance costs
171,299
158,947
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
561,209
373,563
Adjustments in respect of prior periods
(270,347)
Total current tax
290,862
373,563
Deferred tax
Origination and reversal of timing differences
13,919
133,680
Total tax charge
304,781
507,243
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
8
Taxation
(Continued)
- 25 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
2,529,367
2,356,365
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
632,342
589,091
Tax effect of expenses that are not deductible in determining taxable profit
27,651
24,566
Tax effect of utilisation of tax losses not previously recognised
(166,493)
Adjustments in respect of prior years
(8,361)
Permanent capital allowances in excess of depreciation
(98,784)
(39,023)
Research and development tax credit
(261,986)
Deferred tax adjustments in respect of prior years
13,919
99,102
Taxation charge
304,781
507,243
9
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
1,366,212
915,983
10
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
559,371
Amortisation and impairment
At 1 April 2024 and 31 March 2025
559,370
Carrying amount
At 31 March 2025
1
At 31 March 2024
1
The company had no intangible fixed assets at 31 March 2025 or 31 March 2024.
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
11
Tangible fixed assets
Group
Land and buildings Freehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
200,000
7,819,810
214,602
1,236,426
9,470,838
Additions
752,379
55,968
208,290
1,016,637
Disposals
(1,078,234)
(258,388)
(1,336,622)
At 31 March 2025
200,000
7,493,955
270,570
1,186,328
9,150,853
Depreciation and impairment
At 1 April 2024
5,181,455
97,147
515,918
5,794,520
Depreciation charged in the year
717,688
35,430
209,183
962,301
Eliminated in respect of disposals
(1,038,757)
(245,394)
(1,284,151)
At 31 March 2025
4,860,386
132,577
479,707
5,472,670
Carrying amount
At 31 March 2025
200,000
2,633,569
137,993
706,621
3,678,183
At 31 March 2024
200,000
2,638,355
117,455
720,508
3,676,318
Company
Plant and machinery
Motor vehicles
Total
£
£
£
Cost
At 1 April 2024
6,695,489
30,645
6,726,134
Additions
500,530
500,530
Disposals
(1,066,970)
(30,645)
(1,097,615)
At 31 March 2025
6,129,049
6,129,049
Depreciation and impairment
At 1 April 2024
4,414,014
30,154
4,444,168
Depreciation charged in the year
600,541
600,541
Eliminated in respect of disposals
(1,027,493)
(30,154)
(1,057,647)
At 31 March 2025
3,987,062
3,987,062
Carrying amount
At 31 March 2025
2,141,987
2,141,987
At 31 March 2024
2,281,475
491
2,281,966
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
12
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 April 2024 and 31 March 2025
1,830,721
2,030,721
Investment property comprises of three residential properties and a storage facility let to the subsidiary. Under FRS102 while in the company accounts the storage facility is treated as an investment property, in the group accounts it is treated as freehold property as use within the group prohibits it from being treated as an investment property. Therefore there is no requirement for professional valuation and the directors have assessed the value by reference to market evidence of transaction prices for similar properties.
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
1,521,055
1,521,055
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
1,521,055
Carrying amount
At 31 March 2025
1,521,055
At 31 March 2024
1,521,055
14
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Kenson Highways Limited
UK
Ordinary
100.00
15
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
508,711
586,068
-
-
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,207,092
4,516,869
Corporation tax recoverable
60,849
60,849
60,849
60,849
Other debtors
1,932,620
1,289,409
1,262,548
1,249,685
Prepayments and accrued income
44,988
61,475
5,245,549
5,928,602
1,323,397
1,310,534
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
19
447,615
376,708
147,615
76,708
Obligations under finance leases
20
1,047,539
1,031,063
804,441
839,687
Trade creditors
3,929,383
3,574,019
8,791
Amounts owed to group undertakings
3,773,902
3,597,536
Corporation tax payable
565,210
518,676
156,188
299,368
Other taxation and social security
1,178,682
1,353,089
-
-
Other creditors
64,471
34,163
6,384
6,384
Accruals and deferred income
228,077
223,954
7,460,977
7,111,672
4,888,530
4,828,474
18
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
19
495,924
871,575
420,924
496,575
Obligations under finance leases
20
1,549,617
1,494,436
826,735
1,010,134
2,045,541
2,366,011
1,247,659
1,506,709
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
19
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
874,657
1,248,283
499,657
573,283
Bank overdrafts
68,882
68,882
943,539
1,248,283
568,539
573,283
Payable within one year
447,615
376,708
147,615
76,708
Payable after one year
495,924
871,575
420,924
496,575
The overdraft is secured by fixed and floating charge over the undertaking and all property and assets present and future, including goodwill, uncalled capital, buildings, fixtures, fixed plant & machinery. There is an unlimited cross guarantee in favour of Natwest Bank Plc between Yabsley Holdings Limited and Kenson Highways Limited.
20
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
1,153,032
1,105,779
858,915
877,435
In two to five years
1,615,560
1,574,066
830,889
1,037,829
2,768,592
2,679,845
1,689,804
1,915,264
Less: future finance charges
(171,436)
(154,346)
(58,628)
(65,443)
2,597,156
2,525,499
1,631,176
1,849,821
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. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
677,481
663,562
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
21
Deferred taxation
(Continued)
- 30 -
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
425,447
416,850
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
663,562
416,850
Charge to profit or loss
13,919
8,597
Liability at 31 March 2025
677,481
425,447
The deferred tax liability set out above is expected to reverse within 4 years and relates to accelerated capital allowances that are expected to mature within the same period.
22
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
104,813
101,666
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
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100,000
100,000
100,000
100,000
Ordinary 'A' of £1 each
105
105
105
105
100,105
100,105
100,105
100,105
24
Reserves
Own shares
Other reserves consists of a bonus issue of shares in the companys' subsidiary, Kenson Highways Limited. This is an undistributable capital reserve arising on consolidation.
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
25
Operating lease commitments
Lessee
Operating lease payments represent rentals payable by the company for its property. Leases are negotiated for an average term of 5 years and rentals are fixed for an average of 5 years.
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
186,888
176,793
-
-
186,888
176,793
-
-
26
Cash generated from group operations
2025
2024
£
£
Profit for the year after tax
2,224,586
1,849,122
Adjustments for:
Taxation charged
304,781
507,243
Finance costs
171,299
158,947
Investment income
(941)
(1,549)
Gain on disposal of tangible fixed assets
(187,182)
(16,047)
Amortisation and impairment of intangible assets
-
10,037
Depreciation and impairment of tangible fixed assets
962,301
945,379
Movements in working capital:
Decrease/(increase) in stocks
77,357
(435,901)
Decrease in debtors
681,031
637,929
Increase in creditors
215,388
1,221,851
Cash generated from operations
4,448,620
4,877,011
YABSLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 32 -
27
Cash generated from operations - company
2025
2024
£
£
Profit for the year after tax
1,368,724
473,736
Adjustments for:
Taxation charged
156,424
188,833
Finance costs
112,081
107,547
Investment income
(650,000)
Gain on disposal of tangible fixed assets
(195,435)
(1,167)
Depreciation and impairment of tangible fixed assets
600,541
578,094
Movements in working capital:
Increase in debtors
(14,885)
(3,345)
Increase in creditors
167,575
886,497
Cash generated from operations
1,545,025
2,230,195
28
Analysis of changes in net funds/(debt) - group
1 April 2024
Cash flows
New finance leases
31 March 2025
£
£
£
£
Cash at bank and in hand
2,535,742
1,659,673
-
4,195,415
Bank overdrafts
(68,882)
-
(68,882)
2,535,742
1,590,791
-
4,126,533
Borrowings excluding overdrafts
(1,248,283)
373,626
-
(874,657)
Obligations under finance leases
(2,525,499)
851,998
(923,655)
(2,597,156)
(1,238,040)
2,816,415
(923,655)
654,720
29
Analysis of changes in net debt - company
1 April 2024
Cash flows
New finance leases
31 March 2025
£
£
£
£
Cash at bank and in hand
60,769
(60,769)
-
-
Bank overdrafts
(68,882)
-
(68,882)
60,769
(129,651)
-
(68,882)
Borrowings excluding overdrafts
(573,283)
73,626
-
(499,657)
Obligations under finance leases
(1,849,821)
719,175
(500,530)
(1,631,176)
(2,362,335)
663,150
(500,530)
(2,199,715)
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Mr Paul YabsleyMr Jonathan YabsleyMr Mark YabsleyMr Chris Yabsleyfalse05233380bus:Consolidated2024-04-012025-03-31052333802024-04-012025-03-3105233380bus:Director12024-04-012025-03-3105233380bus:Director22024-04-012025-03-3105233380bus:Director32024-04-012025-03-3105233380bus:Director42024-04-012025-03-3105233380bus:RegisteredOffice2024-04-012025-03-31052333802025-03-3105233380bus:Consolidated2023-04-012024-03-31052333802023-04-012024-03-3105233380bus:Consolidated2025-03-3105233380core:Goodwillbus:Consolidated2025-03-3105233380core:Goodwillbus:Consolidated2024-03-3105233380bus:Consolidated2024-03-31052333802024-03-3105233380core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-3105233380core:PlantMachinerybus:Consolidated2025-03-3105233380core:FurnitureFittingsbus:Consolidated2025-03-3105233380core:MotorVehiclesbus:Consolidated2025-03-3105233380core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3105233380core:PlantMachinerybus:Consolidated2024-03-3105233380core:FurnitureFittingsbus:Consolidated2024-03-3105233380core:MotorVehiclesbus:Consolidated2024-03-3105233380core:PlantMachinery2025-03-3105233380core:MotorVehicles2025-03-3105233380core:PlantMachinery2024-03-3105233380core:MotorVehicles2024-03-3105233380core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3105233380core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3105233380core:ShareCapitalbus:Consolidated2025-03-3105233380core:ShareCapitalbus:Consolidated2024-03-3105233380core:OtherMiscellaneousReservebus:Consolidated2025-03-3105233380core:OtherMiscellaneousReservebus:Consolidated2024-03-3105233380core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3105233380core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3105233380core:ShareCapital2025-03-3105233380core:ShareCapital2024-03-3105233380core:RetainedEarningsAccumulatedLosses2025-03-3105233380core:RetainedEarningsAccumulatedLosses2024-03-3105233380core:ShareCapitalbus:Consolidated2023-03-31052333802023-03-3105233380core:ShareCapital2023-03-3105233380core:RetainedEarningsAccumulatedLosses2023-03-3105233380core:ShareCapitalbus:Consolidated2023-04-012024-03-3105233380core:ShareCapital2023-04-012024-03-3105233380bus:Consolidated2023-03-3105233380core:Goodwill2024-04-012025-03-3105233380core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3105233380core:PlantMachinery2024-04-012025-03-3105233380core:FurnitureFittings2024-04-012025-03-3105233380core:MotorVehicles2024-04-012025-03-3105233380core:UKTaxbus:Consolidated2024-04-012025-03-3105233380core:UKTaxbus:Consolidated2023-04-012024-03-3105233380core:Goodwillbus:Consolidated2024-03-3105233380core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3105233380core:PlantMachinerybus:Consolidated2024-03-3105233380core:FurnitureFittingsbus:Consolidated2024-03-3105233380core:MotorVehiclesbus:Consolidated2024-03-3105233380bus:Consolidated2024-03-3105233380core:PlantMachinery2024-03-3105233380core:MotorVehicles2024-03-31052333802024-03-3105233380core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-3105233380core:PlantMachinerybus:Consolidated2024-04-012025-03-3105233380core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3105233380core:MotorVehiclesbus:Consolidated2024-04-012025-03-3105233380core:Subsidiary12024-04-012025-03-3105233380core:Subsidiary112024-04-012025-03-3105233380core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3105233380core:CurrentFinancialInstruments2025-03-3105233380core:CurrentFinancialInstruments2024-03-3105233380core:CurrentFinancialInstrumentsbus:Consolidated12025-03-3105233380core:CurrentFinancialInstrumentsbus:Consolidated12024-03-3105233380core:CurrentFinancialInstruments22025-03-3105233380core:CurrentFinancialInstruments32025-03-3105233380core:WithinOneYearbus:Consolidated2025-03-3105233380core:WithinOneYearbus:Consolidated2024-03-3105233380core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3105233380core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3105233380core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-3105233380core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-3105233380core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3105233380core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3105233380core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-3105233380core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-3105233380core:Non-currentFinancialInstruments2025-03-3105233380core:Non-currentFinancialInstruments2024-03-3105233380core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3105233380core:WithinOneYear2025-03-3105233380core:WithinOneYear2024-03-3105233380core:BetweenTwoFiveYearsbus:Consolidated2025-03-3105233380core:BetweenTwoFiveYearsbus:Consolidated2024-03-3105233380core:BetweenTwoFiveYears2025-03-3105233380core:BetweenTwoFiveYears2024-03-3105233380bus:PrivateLimitedCompanyLtd2024-04-012025-03-3105233380bus:FRS1022024-04-012025-03-3105233380bus:Audited2024-04-012025-03-3105233380bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3105233380bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP