BrightAccountsProduction v1.0.0 v1.0.0 2024-09-01 The company was not dormant during the period The company was trading for the entire period Unaudited Accounts Manufacture of other builders' carpentry and joinery. 3 February 2026 0 0 NI654955 2025-08-31 NI654955 2024-08-31 NI654955 2023-08-31 NI654955 2024-09-01 2025-08-31 NI654955 2023-09-01 2024-08-31 NI654955 uk-bus:PrivateLimitedCompanyLtd 2024-09-01 2025-08-31 NI654955 uk-curr:PoundSterling 2024-09-01 2025-08-31 NI654955 uk-bus:SmallCompaniesRegimeForAccounts 2024-09-01 2025-08-31 NI654955 uk-bus:FullAccounts 2024-09-01 2025-08-31 NI654955 uk-bus:Director1 2024-09-01 2025-08-31 NI654955 uk-bus:RegisteredOffice 2024-09-01 2025-08-31 NI654955 uk-bus:Agent1 2024-09-01 2025-08-31 NI654955 uk-core:ShareCapital 2025-08-31 NI654955 uk-core:ShareCapital 2024-08-31 NI654955 uk-core:RetainedEarningsAccumulatedLosses 2025-08-31 NI654955 uk-core:RetainedEarningsAccumulatedLosses 2024-08-31 NI654955 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2025-08-31 NI654955 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2024-08-31 NI654955 uk-bus:FRS102 2024-09-01 2025-08-31 NI654955 uk-core:FurnitureFittingsToolsEquipment 2024-09-01 2025-08-31 NI654955 uk-core:MotorVehicles 2024-09-01 2025-08-31 NI654955 uk-core:WithinOneYear 2025-08-31 NI654955 uk-core:WithinOneYear 2024-08-31 NI654955 uk-core:WithinOneYear 2025-08-31 NI654955 uk-core:WithinOneYear 2024-08-31 NI654955 uk-core:AfterOneYear 2025-08-31 NI654955 uk-core:AfterOneYear 2024-08-31 NI654955 uk-core:BetweenOneTwoYears 2025-08-31 NI654955 uk-core:BetweenOneTwoYears 2024-08-31 NI654955 uk-core:EmployeeBenefits 2024-08-31 NI654955 uk-core:EmployeeBenefits 2024-09-01 2025-08-31 NI654955 uk-core:AcceleratedTaxDepreciationDeferredTax 2025-08-31 NI654955 uk-core:TaxLossesCarry-forwardsDeferredTax 2025-08-31 NI654955 uk-core:OtherDeferredTax 2025-08-31 NI654955 uk-core:RevaluationPropertyPlantEquipmentDeferredTax 2025-08-31 NI654955 uk-core:EmployeeBenefits 2025-08-31 NI654955 2024-09-01 2025-08-31 NI654955 uk-bus:AuditExempt-NoAccountantsReport 2024-09-01 2025-08-31 xbrli:pure iso4217:GBP xbrli:shares

Company Registration Number: NI654955

Evolution Offsite Systems Limited

Unaudited Financial Statements

for the financial year ended 31 August 2025

Evolution Offsite Systems Limited

DIRECTOR AND OTHER INFORMATION

Director | Mr. Sean Corcoran
Company Registration Number | NI654955
Registered Office | 16 Mount Charles
| Belfast
| BT7 1NZ
Business Address | 138 Shore Road
| Magherafelt
| Ballyronan
| BT45 6LS
Accountants | Muldoon & Co Chartered Accountants & Registered Au
| 16 Mount Charles
| Belfast
| BT7 1NZ
Bankers | Santander UK plc
| Bridle Road
| Bootle
| Liverpool
| L30 4GB

Evolution Offsite Systems Limited

Company Registration Number: NI654955

STATEMENT OF FINANCIAL POSITION

as at 31 August 2025

|  |  | 2025 |  | 2024
|  | Notes | £ |  | £
Non-Current Assets

Property, plant and equipment |  | 5 | 11,844 |  | 11,821
|  |  | ───────── |  | ─────────
Current Assets

Stocks |  | 6 | 1,500 |  | 1,000
Debtors |  | 7 | 11,291 |  | 36,071
Cash and cash equivalents |  |  | 51,659 |  | 32,546
|  |  | ───────── |  | ─────────
|  |  | 64,450 |  | 69,617
|  |  | ───────── |  | ─────────
Creditors: amounts falling due within one year |  | 8 | (82,739) |  | (84,186)
|  |  | ───────── |  | ─────────
Net Current Liabilities |  |  | (18,289) |  | (14,569)
|  |  | ───────── |  | ─────────
Total Assets less Current Liabilities |  |  | (6,445) |  | (2,748)
Creditors:

amounts falling due after more than one year |  | 9 | - |  | (1,805)
Provisions for liabilities |  | 11 | (1,431) |  | (1,431)
|  |  | ───────── |  | ─────────
Net Liabilities |  |  | (7,876) |  | (5,984)
|  |  | ═════════ |  | ═════════
Capital and Reserves

Called up share capital |  |  | 12 |  | 12
Retained earnings |  |  | (7,888) |  | (5,996)
|  |  | ───────── |  | ─────────
Equity attributable to owners of the company |  |  | (7,876) |  | (5,984)
|  |  | ═════════ |  | ═════════
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A (Small Entities).

The company has taken advantage of the exemption under section 444 not to file the Income Statement and Director's Report.

For the financial year ended 31 August 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.

The director confirms that the members have not required the company to obtain an audit of its financial statements for the financial year in question in accordance with section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for ensuring that the company keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit and loss for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

Approved by the Director and authorised for issue on 3 February 2026

________________________________ |  |  |  |  |
Mr. Sean Corcoran |  |  |  |  |
Director |  |  |  |  |

Evolution Offsite Systems Limited

NOTES TO THE FINANCIAL STATEMENTS

for the financial year ended 31 August 2025

1. | General Information
| Evolution Offsite Systems Limited is a company limited by shares incorporated and registered in Northern Ireland. The registered number of the company is NI654955. The registered office of the company is 16 Mount Charles, Belfast, BT7 1NZ. The principal activity of the business is the manufacture of other builders' carpentry and joinery. The financial statements have been presented in Pound Sterling (£) which is also the functional currency of the company.

2. | Summary of Significant Accounting Policies
| The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
| Statement of compliance
| The financial statements of the company for the financial year ended 31 August 2025 have been prepared in accordance with the provisions of FRS 102 Section 1A (Small Entities) and the Companies Act 2006.
| Basis of preparation
| The financial statements have been prepared on the going concern basis and in accordance with the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets.
| Turnover
| Turnover comprises the invoice value of goods supplied by the company, exclusive of trade discounts and value added tax.
| Property, plant and equipment and depreciation
| Property, plant and equipment are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of property, plant and equipment, less their estimated residual value, over their expected useful lives as follows:
|  | Fixtures, fittings and equipment | - | 20% Reducing Balance
|  | Motor vehicles | - | 25% Reducing Balance
| The carrying values of tangible fixed assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.
| Work in progress
| Work in progress is reflected in the accounts at the expected revenue due for work carried out during the period that has not yet been invoiced.
| Trade and other debtors
| Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.
| Borrowing costs
| Borrowing costs relating to the acquisition of assets are capitalised at the appropriate rate by adding them to the cost of assets being acquired. Investment income earned on the temporary investment of specific borrowings pending their expenditure on the assets is deducted from the borrowing costs eligible for capitalisation. All other borrowing costs are recognised in profit or loss in the period in which they are incurred.
| Provisions
| Provisions are recognised when the company has a present legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the same value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as interest expense.
| Trade and other creditors
| Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.
| Taxation and deferred taxation
| Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the financial year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Statement of Financial Position date. Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements. Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the Statement of Financial Position date.
| Ordinary share capital
| The ordinary share capital of the company is presented as equity.

3. | Going concern
| These accounts have been produced on the going concern basis, on the understanding that the directors, shareholders and creditors will continue to provide financial support to the company.

4. | Employees
| The average monthly number of employees, including director, during the financial year was 2, (2024 - 2).

5. | Property, plant and equipment
|  | Fixtures, | Motor | Total
|  | fittings and | vehicles |
|  | equipment |  |
|  | £ | £ | £
| Cost
| At 1 September 2024 | 12,689 | 11,418 | 24,107
| Additions | 4,338 | - | 4,338
|  | ───────── | ───────── | ─────────
| At 31 August 2025 | 17,027 | 11,418 | 28,445
|  | ───────── | ───────── | ─────────
| Depreciation
| At 1 September 2024 | 8,045 | 4,241 | 12,286
| Charge for the financial year | 1,073 | 3,242 | 4,315
|  | ───────── | ───────── | ─────────
| At 31 August 2025 | 9,118 | 7,483 | 16,601
|  | ───────── | ───────── | ─────────
| Net book value
| At 31 August 2025 | 7,909 | 3,935 | 11,844
|  | ═════════ | ═════════ | ═════════
| At 31 August 2024 | 4,644 | 7,177 | 11,821
|  | ═════════ | ═════════ | ═════════

6. | Stocks | 2025 | 2024
|  | £ | £
| Finished goods and goods for resale | 1,500 | 1,000
|  | ═════════ | ═════════
| The replacement cost of stock did not differ significantly from the figures shown.

7. | Debtors | 2025 | 2024
|  | £ | £
| Trade debtors | 11,291 | 36,071
|  | ═════════ | ═════════

8. | Creditors | 2025 | 2024
| Amounts falling due within one year | £ | £
| Bank loan | 2,275 | 4,153
| Trade creditors | 2,261 | -
| Taxation (Note 10) | 5,201 | 8,158
| Director's current account | 17,703 | 24,838
| Other creditors | 52,683 | 44,852
| Accruals | 2,616 | 2,185
|  | ───────── | ─────────
|  | 82,739 | 84,186
|  | ═════════ | ═════════

9. | Creditors | 2025 | 2024
| Amounts falling due after more than one year | £ | £
| Bank loan | - | 1,805
|  | ═════════ | ═════════
| Loans
| Repayable in one year or less, or on demand (Note 8) | 2,275 | 4,153
| Repayable between one and two years | - | 1,805
|  | ───────── | ─────────
|  | 2,275 | 5,958
|  | ═════════ | ═════════

10. | Taxation | 2025 | 2024
|  | £ | £
| Creditors:
| VAT | 5,098 | 8,054
| PAYE / NI | 103 | 104
|  | ───────── | ─────────
|  | 5,201 | 8,158
|  | ═════════ | ═════════

11. | Provisions for liabilities
| The amounts provided for deferred taxation are analysed below:
|  | Losses | Total | Total
|  |  | 2025 | 2024
|  | £ | £ | £
| At financial year start | 1,431 | 1,431 | 2,546
| Charged to profit and loss | - | - | (1,115)
|  | ───────── | ───────── | ─────────
| At financial year end | 1,431 | 1,431 | 1,431
|  | ═════════ | ═════════ | ═════════