Silverfin false false 31/05/2025 01/06/2024 31/05/2025 K Hanson 28/10/2016 A Jones 15/09/2020 11 January 2026 The principal activity of the Company during the financial year was that of specialist hydro-power design and consultancy services. 10451248 2025-05-31 10451248 bus:Director1 2025-05-31 10451248 bus:Director2 2025-05-31 10451248 2024-05-31 10451248 core:CurrentFinancialInstruments 2025-05-31 10451248 core:CurrentFinancialInstruments 2024-05-31 10451248 core:ShareCapital 2025-05-31 10451248 core:ShareCapital 2024-05-31 10451248 core:RetainedEarningsAccumulatedLosses 2025-05-31 10451248 core:RetainedEarningsAccumulatedLosses 2024-05-31 10451248 core:PlantMachinery 2024-05-31 10451248 core:FurnitureFittings 2024-05-31 10451248 core:OfficeEquipment 2024-05-31 10451248 core:PlantMachinery 2025-05-31 10451248 core:FurnitureFittings 2025-05-31 10451248 core:OfficeEquipment 2025-05-31 10451248 core:CostValuation 2024-05-31 10451248 core:CostValuation 2025-05-31 10451248 core:RemainingRelatedParties core:CurrentFinancialInstruments 2025-05-31 10451248 core:RemainingRelatedParties core:CurrentFinancialInstruments 2024-05-31 10451248 bus:OrdinaryShareClass1 2025-05-31 10451248 2024-06-01 2025-05-31 10451248 bus:FilletedAccounts 2024-06-01 2025-05-31 10451248 bus:SmallEntities 2024-06-01 2025-05-31 10451248 bus:AuditExemptWithAccountantsReport 2024-06-01 2025-05-31 10451248 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 10451248 bus:Director1 2024-06-01 2025-05-31 10451248 bus:Director2 2024-06-01 2025-05-31 10451248 core:PlantMachinery 2024-06-01 2025-05-31 10451248 core:FurnitureFittings 2024-06-01 2025-05-31 10451248 core:OfficeEquipment 2024-06-01 2025-05-31 10451248 2023-06-01 2024-05-31 10451248 bus:OrdinaryShareClass1 2024-06-01 2025-05-31 10451248 bus:OrdinaryShareClass1 2023-06-01 2024-05-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 10451248 (England and Wales)

# HYDROPLAN OPERATIONS LIMITED

### Unaudited Financial Statements
For the financial year ended 31 May 2025
Pages for filing with the registrar

HYDROPLAN OPERATIONS LIMITED

## Unaudited Financial Statements

For the financial year ended 31 May 2025

Contents

HYDROPLAN OPERATIONS LIMITED

## BALANCE SHEET

As at 31 May 2025
HYDROPLAN OPERATIONS LIMITED

## BALANCE SHEET (continued)

As at 31 May 2025

| Note | 2025 |  | 2024
|  | £ |  | £
Fixed assets |  |  |  |
Tangible assets | 3 | 19,409 |  | 8,944
Investments | 4 | 10,500 |  | 10,500
|  | 29,909 |  | 19,444
Current assets |  |  |  |
Stocks | 5 | 33,146 |  | 115,000
Debtors | 6 | 282,324 |  | 165,275
Cash at bank and in hand |  | 264,473 |  | 254,903
|  | 579,943 |  | 535,178
Creditors: amounts falling due within one year | 7 | ( 296,270) |  | ( 299,158)
Net current assets |  | 283,673 |  | 236,020
Total assets less current liabilities |  | 313,582 |  | 255,464
Net assets |  | 313,582 |  | 255,464
Capital and reserves |  |  |  |
Called-up share capital | 8 | 1 |  | 1
Profit and loss account |  | 313,581 |  | 255,463
Total shareholder's funds |  | 313,582 |  | 255,464

For the financial year ending 31 May 2025 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

- The member has not required the Company to obtain an audit of its financial statements for the financial year in accordance with section 476;
- The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements; and
- These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and a copy of the Profit and Loss Account has not been delivered.

The financial statements of Hydroplan Operations Limited (registered number: 10451248) were approved and authorised for issue by the Board of Directors on 11 January 2026. They were signed on its behalf by:

K Hanson Director |

HYDROPLAN OPERATIONS LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 May 2025
HYDROPLAN OPERATIONS LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 May 2025

##### 1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

##### General information and basis of accounting

Hydroplan Operations Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is Unit 12 Riverside Park, Station Road, Wimborne, BH21 1QU, United Kingdom.
The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.
The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

##### Turnover

Turnover is stated net of VAT and trade discounts and is recognised when the significant risks and rewards are considered to have been transferred to the buyer.
Turnover from the sale of goods is recognised when the goods are physically delivered to the customer.
Revenue from services is recognised as they are delivered.

##### Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date.

##### Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a reducing balance basis over its expected useful life, as follows:

Plant and machinery | 25 % reducing balance
Fixtures and fittings | 25 % reducing balance
Office equipment | 25 % reducing balance

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

##### Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Balance Sheet date. If there is objective evidence of impairment, an impairment loss is recognised in the Profit and Loss Account.

##### Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.

##### Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after deducting all of its liabilities.
Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Basic financial assets
Basic financial assets receivable within one year, such as trade debtors and bank balances, are measured at transaction price less any impairment.
Basic financial assets receivable within more than one year are measured at amortised cost less any impairment.

Financial assets are derecognised when and only when the contractual rights to the cash flows from the financial asset expire or are settled, or the Company transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or the Company, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.

Basic financial liabilities
Basic financial liabilities that have no stated interest rate and are payable within one year, such as trade creditors, are measured at transaction price.
Other basic financial liabilities are measured at amortised cost.

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

#### 2. Employees

| 2025 |  | 2024
| Number |  | Number
Monthly average number of persons employed by the Company during the year, including directors | 2 |  | 2

#### 3. Tangible assets

| Plant and machinery |  | Fixtures and fittings |  | Office equipment |  | Total
| £ |  | £ |  | £ |  | £
Cost |  |  |  |  |  |  |
At 01 June 2024 | 23,077 |  | 0 |  | 3,950 |  | 27,027
Additions | 12,233 |  | 1,456 |  | 0 |  | 13,689
Disposals | ( 719) |  | 0 |  | 0 |  | ( 719)
At 31 May 2025 | 34,591 |  | 1,456 |  | 3,950 |  | 39,997
Accumulated depreciation |  |  |  |  |  |  |
At 01 June 2024 | 14,680 |  | 0 |  | 3,403 |  | 18,083
Charge for the financial year | 2,396 |  | 212 |  | 137 |  | 2,745
Disposals | ( 240) |  | 0 |  | 0 |  | ( 240)
At 31 May 2025 | 16,836 |  | 212 |  | 3,540 |  | 20,588
Net book value |  |  |  |  |  |  |
At 31 May 2025 | 17,755 |  | 1,244 |  | 410 |  | 19,409
At 31 May 2024 | 8,397 |  | 0 |  | 547 |  | 8,944

#### 4. Fixed asset investments

| Other investments |  | Total
| £ |  | £
Cost or valuation before impairment |  |  |
At 01 June 2024 | 10,500 |  | 10,500
At 31 May 2025 | 10,500 |  | 10,500
Carrying value at 31 May 2025 | 10,500 |  | 10,500
Carrying value at 31 May 2024 | 10,500 |  | 10,500

#### 5. Stocks

| 2025 |  | 2024
| £ |  | £
Work in progress | 33,146 |  | 115,000

#### 6. Debtors

| 2025 |  | 2024
| £ |  | £
Trade debtors | 125,916 |  | 160,561
Other debtors | 156,408 |  | 4,714
| 282,324 |  | 165,275

#### 7. Creditors: amounts falling due within one year

| 2025 |  | 2024
| £ |  | £
Trade creditors | 5,940 |  | 7,919
Amounts owed to related parties | 83,000 |  | 252,199
Corporation tax | 15,481 |  | 8,807
Other taxation and social security | 0 |  | 20,084
Other creditors | 191,849 |  | 10,149
| 296,270 |  | 299,158

#### 8. Called-up share capital

| 2025 |  | 2024
| £ |  | £
Allotted, called-up and fully-paid |  |  |
1 Ordinary share of £ 1.00 | 1 |  | 1