|
Unit
|
2025
|
2024
|
|
|
as restated
|
|||
|
Turnover
|
£'000
|
12,444
|
12,542
|
|
Gross profit
|
£'000
|
3,239
|
3,685
|
|
Gross profit margin
|
%
|
26
|
29
|
|
EBITDA
|
£'000
|
914
|
1,481
|
|
Net cash flow
|
£'000
|
364
|
328
|
|
Net current assets
|
£'000
|
1,255
|
1,642
|
|
Net assets
|
£'000
|
2,179
|
2,548
|
|
Director
|
|
31 December 2025
|
|
|
Resigned |
|
|
|
||
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Cedar House
Hazell Drive
Newport
South Wales
NP10 8FY
|
| 2025 | 2024 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 2 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 4 |
|
|
|
| Loss on disposal of fixed assets |
( |
( |
||
| Other interest receivable and similar income | 9 |
|
|
|
| Interest payable and similar charges | 10 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 11 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
|
|
||
| 2025 | 2024 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 17 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 20 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 22 |
|
|
||
| Capital redemption reserve |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 2,178,501 | 2,547,767 | |||
|
Director
|
|
|
| 2025 | 2024 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 13 |
|
|
||
| Investments | 14 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 17 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 22 |
|
|
||
| Capital redemption reserve |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 603,886 | 899,733 | |||
|
Director
|
|
|
| Share Capital | Capital Redemption | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 April 2023 |
|
|
|
1,880,292 |
| Profit for the year and total comprehensive income | - | - |
|
1,007,975 |
| Dividends paid | - | - | (340,500) | (340,500) |
| As at 31 March 2024 and 1 April 2024 as restated |
|
|
|
2,547,767 |
| Profit for the year and total comprehensive income | - | - |
|
400,109 |
| Dividends paid | - | - | (344,375) | (344,375) |
| Purchase of own shares |
( |
|
( |
(425,000) |
| As at 31 March 2025 |
|
|
|
2,178,501 |
| Share Capital | Capital Redemption | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 April 2023 |
|
|
|
665,657 |
| Profit for the year and total comprehensive income | - | - |
|
574,576 |
| Dividends paid | - | - | (340,500) | (340,500) |
| As at 31 March 2024 and 1 April 2024 as restated |
|
|
|
899,733 |
| Profit for the year and total comprehensive income | - | - |
|
473,528 |
| Dividends paid | - | - | (344,375) | (344,375) |
| Purchase of own shares |
( |
|
( |
(425,000) |
| As at 31 March 2025 |
|
|
|
603,886 |
| 2025 | 2024 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Grants received |
|
|
||
| Interest received |
|
|
||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Purchase/redemption of own shares |
( |
|
||
| Equity dividends paid |
( |
( |
||
| Repayment of bank borrowings |
( |
( |
||
| Repayment of finance leases |
( |
( |
||
| Amount introduced by directors | 31,036 | - | ||
| Amount withdrawn by directors | - | (9,321) | ||
| Net cash used in financing activities |
( |
( |
||
| Increase in cash and cash equivalents |
|
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Depreciation of tangible assets |
|
|
|
| Loss on disposal of tangible assets | 18,558 | 26,837 | |
| Grant income | (39,258) | (29,090) | |
| Movements in working capital: | |||
| Decrease in stocks | - |
|
|
| Decrease/(increase) in trade and other debtors |
|
( |
|
| (Decrease)/increase in trade and other creditors |
( |
|
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 April 2024 | Cash flows | New finance leases | As at 31 March 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cash at bank and in hand |
|
364,815 | - |
|
| Finance leases | (151,947) | 95,431 | (46,214) | (102,730) |
| Debts falling due within one year |
( |
(952) | - |
( |
| Debts falling due after more than one year | (162,629) | 18,896 | - | (143,733) |
| 897,415 | 478,190 | (46,214) | 1,329,391 | |
| 2025 | 2024 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
|
||
| Interest received |
|
|
||
| Dividends received |
|
|
||
| Net cash generated from investing activities |
|
|
||
| Cash flows from financing activities | ||||
| Purchase/redemption of own shares |
( |
|
||
| Equity dividends paid |
( |
( |
||
| Repayment of bank borrowings |
( |
( |
||
| Amount introduced by directors | - | 10,500 | ||
| Amount withdrawn by directors | (10,500) | - | ||
| Net cash used in financing activities |
( |
( |
||
| (Decrease)/increase in cash and cash equivalents |
( |
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Income from shares in group undertakings | (444,375) | (540,500) | |
| Depreciation of tangible assets |
|
|
|
| Movements in working capital: | |||
| Decrease in trade and other debtors |
|
|
|
| (Decrease)/increase in trade and other creditors |
( |
|
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 April 2024 | Cash flows | As at 31 March 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(296,728) |
|
| Debts falling due within one year |
( |
(952) |
( |
| Debts falling due after more than one year | (162,629) | 18,896 | (143,733) |
| 499,884 | (278,784) | 221,100 | |
| Freehold |
|
| Leasehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Rental income | 19,520 | 14,508 | |
| Sales | 12,424,704 | 12,527,209 | |
| 12,444,224 | 12,541,717 | ||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Grant income |
|
|
|
| Rental income |
|
|
|
| 62,358 | 52,107 | ||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 15,225 | (1,156) | |
| Depreciation of tangible fixed assets |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
|
|
|
||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to defined benefit pension schemes |
|
|
|
|
|
|
||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Interest on short term deposits |
|
|
|
| 9,915 | 23,197 | ||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Finance charges payable under finance leases and hire purchase contracts |
|
|
|
| Other finance charges |
|
|
|
|
|
|
||
| Tax Rate | 2025 | 2024 as restated |
|||
|---|---|---|---|---|---|
| 2025 | 2024 | £ | £ | ||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Prior period adjustment |
|
( |
|||
| Total Current Tax Charge |
|
|
|||
| Deferred taxation RT |
|
|
|||
| Total tax charge for the period |
|
|
|||
| 2025 | 2024 | ||||
| £ | £ | ||||
| Profit before tax | 666,805 | 1,234,378 | |||
| Breakdown of tax charge is: | |||||
| Tax on profit at 25% (UK standard rate) |
|
|
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Tax losses utilised |
|
( |
|||
| Capital allowances |
( |
( |
|||
| Short term timing differences |
|
|
|||
| Prior period adjustment |
|
( |
|||
| Total tax charge for the period | 266,696 | 226,403 | |||
|
Reconciliation of Changes in Equity
|
1 April 2023
|
31 March 2024
|
||
|
£
|
£
|
|||
|
Adjustments to prior year
|
||||
|
Recognition of amounts recoverable on contracts
|
-
|
305,200
|
||
|
Retentions owed within one year
|
-
|
62,299
|
||
|
Retentions owed over one year
|
-
|
153,464
|
||
|
Increase in deferred income
|
-
|
(285,722)
|
||
|
Total adjustments
|
-
|
235,241
|
||
|
Equity as previously reported
|
2,312,526
|
2,312,526
|
||
|
Equity as adjusted
|
2,312,526
|
2,547,767
|
||
|
Analysis of the effect upon equity
|
||||
|
Profit and loss reserves
|
-
|
235,241
|
||
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Plant & Machinery | Motor Vehicles | Fixtures & Fittings | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 April 2024 |
|
|
|
|
| Additions |
|
|
|
|
| Disposals |
|
( |
( |
|
| As at 31 March 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 April 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| Disposals |
|
( |
( |
|
| As at 31 March 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 March 2025 |
|
|
|
|
| As at 1 April 2024 |
|
|
|
|
| Computer Equipment | Total | |
|---|---|---|
| £ | £ | |
| Cost | ||
| As at 1 April 2024 |
|
|
| Additions |
|
|
| Disposals |
( |
( |
| As at 31 March 2025 |
|
|
| Depreciation | ||
| As at 1 April 2024 |
|
|
| Provided during the period |
|
|
| Disposals |
( |
( |
| As at 31 March 2025 |
|
|
| Net Book Value | ||
| As at 31 March 2025 |
|
|
| As at 1 April 2024 |
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Plant & Machinery |
|
|
|
| Motor Vehicles |
|
|
|
|
|
|
||
| Land & Property | |
|---|---|
| Freehold | |
| £ | |
| Cost | |
| As at 1 April 2024 |
|
| Additions |
|
| As at 31 March 2025 |
|
| Depreciation | |
| As at 1 April 2024 |
|
| Provided during the period |
|
| As at 31 March 2025 |
|
| Net Book Value | |
| As at 31 March 2025 |
|
| As at 1 April 2024 |
|
| Unlisted | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 April 2024 |
|
| As at 31 March 2025 |
|
| Provision | |
| As at 1 April 2024 |
|
| As at 31 March 2025 |
|
| Net Book Value | |
| As at 31 March 2025 |
|
| As at 1 April 2024 |
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
Bridge Innovation Centre, Chudleigh, Newton Abbot, United Kingdom, TQ13 0DG |
|
|
- |
| Capital and Reserves | Profit/(loss) | |
|---|---|---|
| £ | £ | |
| Bridge Civil Engineering Limited |
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Amounts recoverable on contracts |
|
|
|
|
|||
| Prepayments and accrued income |
|
|
|
|
|||
| Retentions owed |
|
|
|
|
|||
| Amounts owed by group undertakings | - | - |
|
|
|||
|
|
|
|
|
||||
| Due after more than one year | |||||||
| Retentions |
|
|
|
|
|||
|
|
|
|
|
||||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
|
|||
| Trade creditors |
|
|
|
|
|||
| Bank loans and overdrafts |
|
|
|
|
|||
| Corporation tax |
|
|
|
|
|||
| Other taxes and social security |
|
|
- | - | |||
| VAT |
|
|
- | - | |||
| Net wages | 24,006 | 24,390 | - | - | |||
| Other creditors |
|
|
|
|
|||
| Accruals and deferred income |
|
|
|
|
|||
| Directors' loan accounts |
|
|
- |
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
|
|||
| Bank loans |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Amounts falling due within one year or on demand: | |||||||
| Bank loans |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Amounts falling due between one and five years: | |||||||
| Bank loans |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | ||||
|---|---|---|---|---|
| 2025 | 2024 as restated |
|||
| £ | £ | |||
| The maturity of these amounts is as follows: | ||||
| Within one year |
|
|
||
| Between one and five years |
|
|
||
|
|
|
|||
|
|
|
|||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Deferred Tax |
|
|
|
| Deferred Tax | ||
|---|---|---|
| £ | ||
| As at 1 April 2024 |
|
|
| Increase/(Decrease) in the year |
|
|
| Balance at 31 March 2025 |
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Final dividend paid |
|
|
|
| 344,375 | 340,500 | ||