Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-312025-03-312025-03-31falsefalsefalsefalse2024-04-01Holding company23 12526144 2024-04-01 2025-03-31 12526144 2023-04-01 2024-03-31 12526144 2025-03-31 12526144 2024-03-31 12526144 2023-04-01 12526144 1 2024-04-01 2025-03-31 12526144 d:Director1 2024-04-01 2025-03-31 12526144 d:Director2 2024-04-01 2025-03-31 12526144 d:Director2 2025-03-31 12526144 d:Director3 2024-04-01 2025-03-31 12526144 d:RegisteredOffice 2024-04-01 2025-03-31 12526144 e:MotorVehicles 2024-04-01 2025-03-31 12526144 e:OfficeEquipment 2024-04-01 2025-03-31 12526144 e:Goodwill 2024-04-01 2025-03-31 12526144 e:CurrentFinancialInstruments 2025-03-31 12526144 e:CurrentFinancialInstruments 2024-03-31 12526144 e:Non-currentFinancialInstruments 2025-03-31 12526144 e:Non-currentFinancialInstruments 2024-03-31 12526144 e:CurrentFinancialInstruments e:WithinOneYear 2025-03-31 12526144 e:CurrentFinancialInstruments e:WithinOneYear 2024-03-31 12526144 e:Non-currentFinancialInstruments e:AfterOneYear 2025-03-31 12526144 e:Non-currentFinancialInstruments e:AfterOneYear 2024-03-31 12526144 e:ShareCapital 2025-03-31 12526144 e:ShareCapital 2024-03-31 12526144 e:ShareCapital 2023-04-01 12526144 e:OtherMiscellaneousReserve 2025-03-31 12526144 e:OtherMiscellaneousReserve 1 2024-04-01 2025-03-31 12526144 e:OtherMiscellaneousReserve 2024-03-31 12526144 e:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 12526144 e:RetainedEarningsAccumulatedLosses 2025-03-31 12526144 e:RetainedEarningsAccumulatedLosses 1 2024-04-01 2025-03-31 12526144 e:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 12526144 e:RetainedEarningsAccumulatedLosses 2024-03-31 12526144 e:RetainedEarningsAccumulatedLosses 2023-04-01 12526144 d:OrdinaryShareClass1 2024-04-01 2025-03-31 12526144 d:OrdinaryShareClass1 2024-03-31 12526144 d:OrdinaryShareClass2 2024-04-01 2025-03-31 12526144 d:OrdinaryShareClass2 2024-03-31 12526144 d:OrdinaryShareClass3 2024-04-01 2025-03-31 12526144 d:OrdinaryShareClass3 2025-03-31 12526144 d:OrdinaryShareClass4 2024-04-01 2025-03-31 12526144 d:OrdinaryShareClass4 2025-03-31 12526144 d:FRS102 2024-04-01 2025-03-31 12526144 d:Audited 2024-04-01 2025-03-31 12526144 d:FullAccounts 2024-04-01 2025-03-31 12526144 d:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 12526144 e:Subsidiary1 2024-04-01 2025-03-31 12526144 e:Subsidiary1 1 2024-04-01 2025-03-31 12526144 d:Consolidated 2025-03-31 12526144 d:ConsolidatedGroupCompanyAccounts 2024-04-01 2025-03-31 12526144 2 2024-04-01 2025-03-31 12526144 4 2024-04-01 2025-03-31 12526144 6 2024-04-01 2025-03-31 12526144 e:ShareCapital 1 2024-04-01 2025-03-31 12526144 f:PoundSterling 2024-04-01 2025-03-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 12526144









SMART MANAGED SOLUTIONS GROUP LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2025

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
COMPANY INFORMATION


Directors
Mr L Bainbridge 
Mr P Harman (resigned 25 October 2024)
Mr A Wilkin 




Registered number
12526144



Registered office
Unit 201 Portsoken House
155 - 157 Minories

London

EC3N 1LJ




Independent auditors
Barnes Roffe Audit Limited
Chartered Accountants & Statutory Auditor

Charles Lake House

Claire Causeway

Crossways Business Park

Dartford

Kent

DA2 6QA





 
SMART MANAGED SOLUTIONS GROUP LIMITED
 

CONTENTS



Page
Group strategic report
 
1 - 2
Directors' report
 
3 - 4
Independent auditors' report
 
5 - 8
Consolidated statement of comprehensive income
 
9
Consolidated balance sheet
 
10
Company balance sheet
 
11
Consolidated statement of changes in equity
 
12 - 13
Company statement of changes in equity
 
14
Consolidated statement of cash flows
 
15 - 16
Notes to the financial statements
 
17 - 33


 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025

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

Business review
 
During the period the group increased turnover to £78.4 million, 25% higher than the prior year. Profit after tax was £5.2 million for the period, up from £2.6million in the prior year. The group has continued this momentum into the new financial year, securing new business and reacting swiftly to take advantage of opportunities in the market. The group has focused on optimising working capital during the period and this is reflected in the cash balance of £13.5m as at 31 March 2025.

The group continues to trade only through HR Facilities Limited.

Principal risks and uncertainties
 
The key business risks and uncertainties affecting the group relate to the stability of the UK economy and competition from similar operators in the industry.

The directors monitor and review the key risks of the business.

Credit risk

The exposure to bad debts and credit risk is proactively managed, including monitoring of debts on a daily basis.

Financial key performance indicators
 
Given the straightforward nature of the business, the group's directors are of the opinion that analysis using KPI's is not necessary for an understanding of the development, performance or position of the business.

Purchase of minority interest in Smart Managed Solutions Holdings Limited

In October 2024 Smart Managed Solutions Group Limited purchased the minority interest of 33.33% in Smart Managed Solutions Holdings Limited. As a result of the transaction, Smart Managed Solutions Group Limited became the sole shareholder of Smart Managed Solutions Holdings owning 100% of the issued shares. The 33.33% shareholding was purchased by Smart Managed Solutions for total consideration of £14.3 million.

Page 1

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Directors' statement of compliance with duty to promote the success of the group
 
The directors of the group, as those of all UK companies, must act in accordance with a set of general duties. 

These duties are detailed in section 172 of the UK Companies Act 2006 which is summarised below:

A director of a company must act in the way he/she considers, in good faith, would be most likely to promote the
success of the company for the benefit of its members as a whole, and in doing so have regard (amongst other
matters) to:
1. The likely consequences of any decision in the long term
2. The interests of the company's employees
3. The need to foster the company's business relationships with suppliers, customers and others
4. The impact of the company's operations on the community and the environment
5. The desirability of the company maintaining a reputation for high standards of business conduct, and
6. The need to act fairly as between members of the company.

Each director of the group is aware of their obligations on the above and can seek professional advice from an independent advisor as necessary. As a group with a significant workforce the group’s directors delegate day to day decision making to employees of the company. 

In discharging these duties the directors have regard for other factors including the interests and views of stakeholders in any decision making process and aim to ensure that decisions support the group’s and stakeholders purpose, vision and values as well as promoting the success of HR Facilities Limited, as the main trading entity.

The Board uses its regular meetings as a mechanism to address and meet its obligations under Section 172 of the Companies Act 2006 at which point the stakeholders of the group are discussed. In the directors' opinion the employees and the customer base represent the key stakeholders and the means of engagement have been detailed below

Employees - The group as noted in the directors' report has a number of policies on its engagement with employees but also prides itself on its recruitment policies to ensure equal opportunities and safe recruitment.

Customers – Our employees and managers are onsite on a daily basis and interact with our customers to fulfil
our customers' requirements. All of our staff uphold our key values as noted on our website.

The group also operates a zero-tolerance approach to modern slavery and human trafficking. The group is committed to acting ethically and with integrity in all of our business relations. We work closely with our business partners, suppliers and supply chains to ensure there is no place for modern slavery and human trafficking.


This report was approved by the board and signed on its behalf.



Mr L Bainbridge
Director

Date: 30 December 2025

Page 2

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025

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

Directors' responsibilities statement

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group 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 for the group's financial statements and then apply them consistently;

make judgments 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 will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation and minority interests, amounted to £3,922,421 (2024 - £1,676,542).

Dividends voted during the year amounted to £2,332,528 (2024 - £798,406)

Directors

The directors who served during the year were:

Mr L Bainbridge 
Mr P Harman (resigned 25 October 2024)
Mr A Wilkin 

Engagement with employees

The group takes employee involvement and engagement seriously and continues to hold regular meetings whereby chosen worker representatives meet with the management team to discuss concerns that they have.

The group’s policy is to recruit disabled workers for those vacancies it is able to fill. All necessary assistance with initial training courses is given. Once employed, a career plan is developed so as to ensure suitable opportunities for development exist. Arrangements are made wherever possible for retraining employees who become disabled, to enable them to perform work identified as appropriate to their aptitudes and abilities.

Page 3

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Greenhouse gas emissions, energy consumption and energy efficiency action

During the year, the group emitted 31.8 tonnes of CO2 from activities involving the purpose of transport and 3.25 tonnes of CO2 from the consumption of electricity for its own use. Total aggregate energy consumption was 150,639 kWh.

Greenhouse gas emissions were calculated using the UK Government GHG Conversion Factors for Company Reporting 2025. Energy usage data was gathered from a variety of sources including fuel cards and fuel receipts for transport and utility bills for gas and electricity.

The group consider the most relevant factor in calculating the intensity ratio to be turnover which derives an intensity ratio of 0.447 tonnes of CO2 per total £1m of turnover.

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the company and the group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the company and the group's auditors are aware of that information.

Auditors

After the year end, Barnes Roffe LLP resigned as auditors due to the transfer of its audit business and its successor, Barnes Roffe Audit Limited was appointed by the directors under s458 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





Mr A Wilkin
Director

Date: 30 December 2025

Page 4

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SMART MANAGED SOLUTIONS GROUP LIMITED
 

Opinion


We have audited the financial statements of Smart Managed Solutions Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025, which comprise the Consolidated statement of comprehensive income, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe 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 of 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.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 or the 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.


Page 5

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SMART MANAGED SOLUTIONS GROUP LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

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


the information given in the Group 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 Group strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group 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.


Page 6

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SMART MANAGED SOLUTIONS GROUP LIMITED (CONTINUED)


Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement set out on page 3, 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 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 group or the parent company or to cease operations, or have no realistic alternative but to do so.


Auditors' 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 Auditors' 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 Group financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 • 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 discussion with directors and   other management, and from our commercial knowledge and experience of the sector that the company   operates in;
 • 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, ISO    accreditations specifically 9001, 14001 and 45001,  and the company’s membership with the Electrical    Contractors' Association and NICEIC;
 • We assessed the extent of compliance with the laws and regulations identified above through making    enquiries of management, reviewing board minutes, relevant correspondence and certificates held; and
 • Laws and regulations were communicated within the audit team at the planning meeting, and during the   audit as any further laws and regulation were identified. The audit team remained alert to instances of    non-compliance throughout the audit. 

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur by: 

 • Making enquires of management and the board as to where they consider there was susceptibility to    fraud along with their knowledge of actual, suspected and alleged fraud; 
 • Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and    regulations; and
 • Our review of financial statements and testing the disclosures against supporting documentation. 

 
Page 7

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SMART MANAGED SOLUTIONS GROUP LIMITED (CONTINUED)


To address the risk of fraud through management bias and override of controls we:

 • Performed analytical procedures to identify any unusual or unexpected trends or anomalies;
 • Inspected and tested journal entries to identify unusual or unexpected transactions;
 • Assessed whether judgement and assumptions made in determining significant accounting estimates,    including stock provisions and the useful economic life of tangible fixed assets, were indicative of     management bias; and
 • Investigated the rationale behind significant transactions, or transactions that are unusual or outside the   company’s usual course of business. 


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.


Use of our report
 

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our 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 Auditors' 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.


Jamie Hall (Senior statutory auditor)
for and on behalf of
Barnes Roffe Audit Limited
Chartered Accountants
Statutory Auditor
Charles Lake House
Claire Causeway
Crossways Business Park
Dartford
Kent
DA2 6QA

31 December 2025
Page 8

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
Note
£
£

  

Turnover
 4 
78,441,549
62,976,610

Cost of sales
  
(68,296,500)
(56,477,591)

Gross profit
  
10,145,049
6,499,019

Administrative expenses
  
(2,690,012)
(2,426,183)

Exceptional administrative expenses
 13 
(449,948)
(569,219)

Operating profit
 5 
7,005,089
3,503,617

Interest receivable and similar income
 9 
308,063
32,470

Interest payable and similar expenses
 10 
-
(1,001)

Profit before taxation
  
7,313,152
3,535,086

Tax on profit
 11 
(2,111,747)
(982,565)

Profit for the financial year
  
5,201,405
2,552,521

  

Interest income on discounting adjustment
  
1,394,570
-

Other comprehensive income for the year
  
1,394,570
-

Profit for the year attributable to:
  

Non-controlling interests
  
1,278,984
875,979

Owners of the parent company
  
3,922,421
1,676,542

  
5,201,405
2,552,521

Total comprehensive income for the year attributable to:
  

Non-controlling interest
  
1,278,984
875,979

Owners of the parent company
  
5,316,991
1,676,542

  
6,595,975
2,552,521

There were no recognised gains and losses for 2025 or 2024 other than those included in the consolidated statement of comprehensive income.

The notes on pages 17 to 33 form part of these financial statements.

Page 9

 
SMART MANAGED SOLUTIONS GROUP LIMITED
REGISTERED NUMBER: 12526144

CONSOLIDATED BALANCE SHEET
AS AT 31 MARCH 2025

2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 14 
218,883
91,603

Tangible assets
 15 
309,253
156,258

  
528,136
247,861

Current assets
  

Debtors: amounts falling due within one year
 17 
12,826,967
13,964,314

Cash at bank and in hand
 18 
13,493,360
7,538,720

  
26,320,327
21,503,034

Creditors: amounts falling due within one year
 19 
(24,363,509)
(17,360,947)

Net current assets
  
 
 
1,956,818
 
 
4,142,087

Total assets less current liabilities
  
2,484,954
4,389,948

Creditors: amounts falling due after more than one year
 20 
(8,213,615)
(90,100)

Provisions for liabilities
  

Deferred taxation
 21 
(71,713)
(32,530)

Net (liabilities)/assets
  
(5,800,374)
4,267,318


Capital and reserves
  

Called up share capital 
 22 
20
20

Equity reserve on purchase of non-controlling interest
  
(11,340,571)
-

Interest reserve
  
1,394,570
-

Profit and loss account
  
4,145,607
2,444,871

Equity attributable to owners of the parent company
  
(5,800,374)
2,444,891

Non-controlling interests
  
-
1,822,427

  
(5,800,374)
4,267,318


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 

Mr L Bainbridge
Mr A Wilkin
Director
Director
Date: 30 December 2025

The notes on pages 17 to 33 form part of these financial statements.

Page 10

 
SMART MANAGED SOLUTIONS GROUP LIMITED
REGISTERED NUMBER: 12526144

COMPANY BALANCE SHEET
AS AT 31 MARCH 2025

2025
2024
Note
£
£

Fixed assets
  

Investments
 16 
15,185,389
854,250

  
15,185,389
854,250

Current assets
  

Debtors: amounts falling due within one year
 17 
1,664,594
72,811

Cash at bank and in hand
 18 
2,000,671
703

  
3,665,265
73,514

Creditors: amounts falling due within one year
 19 
(5,090,694)
(433,461)

Net current liabilities
  
 
 
(1,425,429)
 
 
(359,947)

Total assets less current liabilities
  
13,759,960
494,303

  

Creditors: amounts falling due after more than one year
 20 
(8,213,615)
(90,100)

  

Net assets
  
5,546,345
404,203


Capital and reserves
  

Called up share capital 
 22 
20
20

Interest reserve
  
1,394,570
-

Profit and loss account
  
4,151,755
404,183

  
5,546,345
404,203


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


Mr L Bainbridge
Mr A Wilkin
Director
Director

Director

Date: 30 December 2025

The notes on pages 17 to 33 form part of these financial statements.

Page 11
 

 
SMART MANAGED SOLUTIONS GROUP LIMITED


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025



Called up share capital
Equity reserve on purchase of non-controlling interest
Interest reserve
Profit and loss account
Equity attributable to owners of parent company
Non-controlling interests
Total equity


£
£
£
£
£
£
£


At 1 April 2024
20
-
-
2,444,871
2,444,891
1,822,427
4,267,318





Profit for the year
-
-
-
3,922,421
3,922,421
1,278,984
5,201,405


Interest reserve movement
-
-
1,394,570
-
1,394,570
-
1,394,570


Dividends: Equity capital
-
-
-
(2,221,685)
(2,221,685)
(110,843)
(2,332,528)


Purchase of Non Controlling Interest
-
-
-
-
-
(2,990,568)
(2,990,568)


Equity transactions on purchase of non-controlling interest
-
(11,340,571)
-
-
(11,340,571)
-
(11,340,571)



At 31 March 2025
20
(11,340,571)
1,394,570
4,145,607
(5,800,374)
-
(5,800,374)



The notes on pages 17 to 33 form part of these financial statements.

Page 12
 
SMART MANAGED SOLUTIONS GROUP LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2024


Called up share capital
Profit and loss account
Equity attributable to owners of parent company
Non-controlling interests
Total equity

£
£
£
£
£

At 1 April 2023
20
1,566,735
1,566,755
946,448
2,513,203



Profit for the year
-
1,676,542
1,676,542
875,979
2,552,521

Dividends: Equity capital
-
(798,406)
(798,406)
-
(798,406)


At 31 March 2024
20
2,444,871
2,444,891
1,822,427
4,267,318


The notes on pages 17 to 33 form part of these financial statements.

Page 13

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025


Called up share capital
Interest reserve
Profit and loss account
Total equity

£
£
£
£

At 1 April 2024
20
-
404,183
404,203



Profit for the year
-
-
5,969,257
5,969,257

Interest reserve movement
-
1,394,570
-
1,394,570

Dividends: Equity capital
-
-
(2,221,685)
(2,221,685)


At 31 March 2025
20
1,394,570
4,151,755
5,546,345



COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2024


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 April 2023
20
404,221
404,241



Profit for the year
-
798,368
798,368

Dividends: Equity capital
-
(798,406)
(798,406)


At 31 March 2024
20
404,183
404,203


The notes on pages 17 to 33 form part of these financial statements.

Page 14

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
£
£

Cash flows from operating activities

Profit for the financial year
5,201,405
2,552,521

Adjustments for:

Amortisation of intangible assets
45,802
45,802

Depreciation of tangible assets
71,089
7,799

Interest paid
-
1,001

Interest received
(308,063)
(32,470)

Taxation charge
2,072,564
982,565

Decrease/(increase) in debtors
1,137,347
(4,549,270)

Increase in creditors
2,329,098
6,257,527

Corporation tax (paid)
(1,067,984)
(1,262,916)

Net cash generated from operating activities

9,481,258
4,002,559


Cash flows from investing activities

Purchase of intangible fixed assets
(173,082)
-

Purchase of tangible fixed assets
(224,084)
(40,415)

Purchase of non-controlling interest
(1,104,987)
-

Interest received
308,063
32,470

Net cash from investing activities

(1,194,090)
(7,945)
Page 15

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025


2025
2024

£
£



Cash flows from financing activities

Dividends paid
(2,221,685)
(798,406)

Interest paid
-
(1,001)

Dividends paid to non-controlling interests
(110,843)
-

Net cash used in financing activities
(2,332,528)
(799,407)

Net increase in cash and cash equivalents
5,954,640
3,195,207

Cash and cash equivalents at beginning of year
7,538,720
4,343,513

Cash and cash equivalents at the end of year
13,493,360
7,538,720


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
13,493,360
7,538,720

13,493,360
7,538,720


The notes on pages 17 to 33 form part of these financial statements.

Page 16

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

1.


General information

Smart Managed Solutions Group Limited is a company limited by share capital and incorporated in England and Wales, and acts as a holding company. Its registered office is Unit 201 Portsoken House, 155 - 157 Minories, London, EC3N 1LJ.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires group management to exercise judgment in applying the group's accounting policies (see note 3).

The company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the company and its own subsidiaries ("the group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

In accordance with the transitional exemption available in FRS 102, the group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102..

Page 17

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.3

Foreign currency translation

Functional and presentation currency

The company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the group has transferred the significant risks and rewards of ownership to the buyer;
the group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 18

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.5

Operating leases: the group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.6

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight-line basis over their useful economic lives, which range from 3 to 6 years.

If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

 
2.7

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.8

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.9

Pensions

Defined contribution pension plan

The group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the group pays fixed contributions into a separate entity. Once the contributions have been paid the group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the group in independently administered funds.

Page 19

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.10

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company and the group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.11

Exceptional items

Exceptional items are transactions that fall within the ordinary activities of the group but are presented separately due to their size or incidence.

Page 20

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.12

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated statement of comprehensive income over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years. Intangible assets are not amortised until they are brought into use.

 
2.13

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on the following bases:


Motor vehicles
-
25%
Reducing balance
Office equipment
-
25%
Reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.14

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.15

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Page 21

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.16

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the group's cash management.

 
2.17

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.18

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.

Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.19

Financial instruments

The group has elected to apply the provisions of Section 11 “Basic Financial Instruments” 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.

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Basic 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 the deduction of all its liabilities.

Page 22

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)


2.19
Financial instruments (continued)

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

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

 
2.20

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The company has made key assumptions regarding open purchase order accruals, and estimates ongoing work that has not been invoiced but where it is appropriate revenue should be recognised. The provision for this at year end is £5,151,325 (2024: £3,774,136). Revenue is recognised in accordance with note 2.4 and costs are recognised in accordance with note 2.19.


4.


Turnover

The whole of the turnover is attributable to the principal activity of the group.

2025
2024
£
£

United Kingdom
78,441,549
62,976,610

78,441,549
62,976,610


Page 23

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

5.


Operating profit

The operating profit is stated after charging:

2025
2024
£
£

Exchange differences
-
(48)

Other operating lease rentals
233,010
140,771


6.


Auditors' remuneration

During the year, the group obtained the following services from the company's auditors and their associates:


2025
2024
£
£

Fees payable to the company's auditors and in respect of:

The audit of the consolidated and parent company's financial statements
4,950
4,750

The audit of the subsidiaries financial statements
23,200
19,225

All other services
43,894
30,981


7.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Wages and salaries
22,371,582
17,811,948
-
860

Social security costs
2,577,093
2,039,527
-
-

Cost of defined contribution scheme
376,903
268,261
-
-

25,325,578
20,119,736
-
860


The average monthly number of employees, including the directors, during the year was as follows:



Group
Group
Company
Company
        2025
        2024
        2025
        2024
            No.
            No.
            No.
            No.









Employees
398
290
2
3

Page 24

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

8.


Directors' remuneration

2025
2024
£
£

Directors' emoluments
313,871
2,216,406

313,871
2,216,406


The highest paid director received remuneration of £154,619 (2024 - £782,240).


9.


Interest receivable

2025
2024
£
£


Other interest receivable
308,063
32,470

308,063
32,470


10.


Interest payable and similar expenses

2025
2024
£
£


Other loan interest payable
-
1,001

-
1,001

Page 25

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

11.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
2,072,573
972,968

Adjustments in respect of previous periods
(9)
172


Total current tax
2,072,564
973,140

Deferred tax


Origination and reversal of timing differences
39,183
9,425


Tax on profit
2,111,747
982,565
Page 26

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is higher than (2024 - higher than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

2025
2024
£
£


Profit on ordinary activities before tax
7,313,152
3,535,086


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
1,828,288
883,772

Effects of:


Non-tax deductible amortisation of goodwill and impairment
11,451
8,702

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
272,017
53,160

Capital allowances for year in excess of depreciation
(39,183)
(9,275)

Adjustments in respect of prior periods
(9)
172

Movement on deferred tax
39,183
9,425

Exceptional items
-
36,609

Total tax charge for the year
2,111,747
982,565


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


12.


Dividends

2025
2024
£
£


Equity dividends to controlling interests
2,221,685
798,406

2,221,685
798,406

Page 27

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

13.


Exceptional items

2025
2024
£
£


Professional fees
2,500
100,000

Interest charges
-
146,434

Employers NI and apprecnticeship levy cost
(2,552)
322,785

Exceptional bonus
450,000
-

449,948
569,219


14.


Intangible assets

Group and Company





Software Development
Goodwill
Total

£
£
£



Cost


At 1 April 2024
-
229,009
229,009


Additions
173,082
-
173,082



At 31 March 2025

173,082
229,009
402,091



Amortisation


At 1 April 2024
-
137,406
137,406


Charge for the year on owned assets
-
45,802
45,802



At 31 March 2025

-
183,208
183,208



Net book value



At 31 March 2025
173,082
45,801
218,883



At 31 March 2024
-
91,603
91,603



Page 28

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

15.


Tangible fixed assets

Group






Motor vehicles
Office equipment
Total

£
£
£



Cost or valuation


At 1 April 2024
175,543
17,006
192,549


Additions
176,660
47,424
224,084



At 31 March 2025

352,203
64,430
416,633



Depreciation


At 1 April 2024
22,172
14,119
36,291


Charge for the year on owned assets
68,472
2,617
71,089



At 31 March 2025

90,644
16,736
107,380



Net book value



At 31 March 2025
261,559
47,694
309,253



At 31 March 2024
153,371
2,887
156,258

Page 29

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

16.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 April 2024
854,250


Additions
14,331,139



At 31 March 2025
15,185,389





Direct subsidiary undertaking


The following was a direct subsidiary undertaking of the company:

Name

Registered office

Class of shares

Holding

Smart Managed Solutions Holdings Limited
(A)
Ordinary
100%


Indirect subsidiary undertaking


The following was an indirect subsidiary undertaking of the company:

Name

Registered office

Class of shares

Holding

HR Facilities Limited
(A)
Ordinary
100%

Unit 201 Portsoken House, 155 - 157 Minories, London, EC3N 1LJ


17.


Debtors

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Trade debtors
11,490,019
10,677,575
-
-

Amounts owed by group undertakings
-
-
1,000,000
-

Other debtors
1,072,435
2,486,433
664,594
72,811

Prepayments and accrued income
264,513
800,306
-
-

12,826,967
13,964,314
1,664,594
72,811


Page 30

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

18.


Cash and cash equivalents

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Cash at bank and in hand
13,493,360
7,538,720
2,000,671
703

13,493,360
7,538,720
2,000,671
703



19.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Trade creditors
8,102,662
7,404,135
-
-

Amounts owed to group undertakings
-
-
280,050
70,419

Corporation tax
1,059,169
65,309
-
-

Other taxation and social security
2,789,719
4,081,527
-
-

Other creditors
5,336,398
1,067,352
4,810,644
363,042

Accruals and deferred income
7,075,561
4,742,624
-
-

24,363,509
17,360,947
5,090,694
433,461



20.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Other creditors
8,213,615
90,100
8,213,615
90,100

8,213,615
90,100
8,213,615
90,100


Amounts totalling £10,760,282 included in other creditors are secured by way of a first fixed charge over shares, all allotments all dividends and any procedds of sale of the shares of Smart Managed Solutions Group Limited. 

Page 31

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

21.


Deferred taxation


Group



2025
2024


£

£






At beginning of year
(32,530)
(23,105)


Charged to profit or loss
(39,183)
(9,425)



At end of year
(71,713)
(32,530)







The provision for deferred taxation is made up as follows:

Group
Group
2025
2024
£
£

Accelerated capital allowances
(71,713)
(32,530)

(71,713)
(32,530)


22.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



Nil (2024 - 10) Ordinary 'A' Shares shares of £1.00 each
-
10
Nil (2024 - 10) Ordinary 'B' Shares shares of £1.00 each
-
10
20 (2024 - Nil) 20 x £1 Ordinary Shares shares of £1.00 each
20
-
1 (2024 - Nil) 1 x £0.01 Ordinary Shares share of £0.01
-
-

20

20

During the year, on 29 October 2024, the 10 Ordinary 'A' and 10 Ordinary 'B' shares were both renamed to Ordinary Shares. On the same day these shares were cancelled, and 20 Ordinary £1 shares and 1 Ordinary £0.01 share was issued and fully paid. 


Page 32

 
SMART MANAGED SOLUTIONS GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

23.


Change in non controlling interest

On 24 October 2024 the remaining 33.33% of the share capital in Smart Managed Solutions Holdings Limited was acquired for £14,259,840 plus stamp duty taking Smart Managed Solutions Group Limited's holdings in Smart Managed Solutions Holdings Limited to 100%.

This transaction created an equity reserve of £11,340,571 being the difference between the amounts paid and the non controlling interest reserve at the date of the transaction.


24.


Pension commitments

The group operates a defined contribution pension scheme. The assets of the scheme are held seperately from those of the group in an independently administered fund. Contributions totalling £166,864 (2024: £54,460) were payable to the fund at the balance sheet date and are included in creditors.


25.


Commitments under operating leases

At 31 March 2025 the group and the company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2025
2024
£
£


Not later than 1 year
212,426
132,875

Later than 1 year and not later than 5 years
474,419
-

686,845
132,875


26.


Related party transactions

The directors have an interest in dividends totalling £221,685 (2024: £798,406). At the year end, the group were owed £282,440 (2024: £72,809) from the directors, and these loans were interest free and repayable on demand.

HRF Management Limited is a connected company and in other creditors is a balance totalling £263,977 
(2024: £272,942) which is due to the group


27.


Controlling party

There is considered to be no one single controlling party.

 
Page 33