IRIS Accounts Production v26.1.0.640 14641551 Board of Directors 31.10.25 1.11.24 31.10.25 31.10.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. refurbishment of onshore and offshore property. true true false true true false false false true false Ordinary 0 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh146415512024-10-31146415512025-10-31146415512024-11-012025-10-31146415512024-02-28146415512024-02-292024-10-31146415512024-10-3114641551ns15:EnglandWales2024-11-012025-10-3114641551ns14:PoundSterling2024-11-012025-10-3114641551ns10:Director12024-11-012025-10-3114641551ns10:Consolidated2025-10-3114641551ns10:ConsolidatedGroupCompanyAccounts2024-11-012025-10-3114641551ns10:PrivateLimitedCompanyLtd2024-11-012025-10-3114641551ns10:Consolidatedns10:MediumEntities2024-11-012025-10-3114641551ns10:Consolidatedns10:Audited2024-11-012025-10-3114641551ns10:SmallCompaniesRegimeForDirectorsReport2024-11-012025-10-3114641551ns10:SmallCompaniesRegimeForAccounts2024-11-012025-10-3114641551ns10:Consolidated2024-11-012025-10-3114641551ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-11-012025-10-3114641551ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-11-012025-10-3114641551ns10:FullAccounts2024-11-012025-10-311464155112024-11-012025-10-3114641551ns10:OrdinaryShareClass12024-11-012025-10-3114641551ns10:OrdinaryShareClass22024-11-012025-10-3114641551ns10:Director22024-11-012025-10-3114641551ns10:Director32024-11-012025-10-3114641551ns10:CompanySecretary12024-11-012025-10-3114641551ns10:RegisteredOffice2024-11-012025-10-3114641551ns10:Consolidated2024-02-292024-10-3114641551ns5:CurrentFinancialInstruments2025-10-3114641551ns5:CurrentFinancialInstruments2024-10-3114641551ns5:Non-currentFinancialInstruments2025-10-3114641551ns5:Non-currentFinancialInstruments2024-10-3114641551ns5:ShareCapital2025-10-3114641551ns5:ShareCapital2024-10-3114641551ns5:RetainedEarningsAccumulatedLosses2025-10-3114641551ns5:RetainedEarningsAccumulatedLosses2024-10-3114641551ns5:ShareCapital2024-02-2814641551ns5:RetainedEarningsAccumulatedLosses2024-02-2814641551ns5:RetainedEarningsAccumulatedLosses2024-02-292024-10-3114641551ns5:RetainedEarningsAccumulatedLosses2024-11-012025-10-3114641551ns5:NetGoodwill2024-11-012025-10-3114641551ns5:OwnedOrFreeholdAssetsns5:LandBuildings2024-11-012025-10-3114641551ns5:LeaseholdImprovements2024-11-012025-10-3114641551ns5:PlantMachinery2024-11-012025-10-3114641551ns5:FurnitureFittings2024-11-012025-10-3114641551ns5:MotorVehicles2024-11-012025-10-3114641551ns5:CostValuation2024-10-3114641551ns5:WithinOneYearns5:CurrentFinancialInstruments2025-10-3114641551ns5:WithinOneYearns5:CurrentFinancialInstruments2024-10-3114641551ns10:OrdinaryShareClass12025-10-31
REGISTERED NUMBER: 14641551 (England and Wales)















Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 31 October 2025

for

North Group Holdings Limited

North Group Holdings Limited (Registered number: 14641551)






Contents of the Consolidated Financial Statements
for the Year Ended 31 October 2025




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Consolidated Income Statement 10

Consolidated Other Comprehensive Income 11

Consolidated Balance Sheet 12

Company Balance Sheet 13

Consolidated Statement of Changes in Equity 14

Company Statement of Changes in Equity 15

Consolidated Cash Flow Statement 16

Notes to the Consolidated Cash Flow Statement 17

Notes to the Consolidated Financial Statements 18


North Group Holdings Limited

Company Information
for the Year Ended 31 October 2025







DIRECTORS: Mr J A Campbell
Mr L A Garden
Mr K Lewis



SECRETARY: Mr J A Campbell



REGISTERED OFFICE: Suite B
8th Floor West One
Forth Banks
Newcastle upon Tyne
Tyne and Wear
NE1 3PA



REGISTERED NUMBER: 14641551 (England and Wales)



AUDITORS: SBP
Accountants and
Registered Auditors
27 Finlayson Street
Fraserburgh
Aberdeenshire
AB43 9JQ



SOLICITORS: Raeburn Christie Clark & Wallace
399 Union Street
Aberdeen
AB11 6BX

North Group Holdings Limited (Registered number: 14641551)

Group Strategic Report
for the Year Ended 31 October 2025

The directors present their strategic report of the company and the group for the year ended 31 October 2025.

REVIEW OF BUSINESS
The group key performance indicators are turnover, gross profit, net profit, cash in hand and net asset position.

The group has seen turnover of £15.2m for the year (period from 29/02/24 to 31/10/24 - £12.2m) and the directors are pleased with the performance of the group.

The group generated a gross profit of £4.7m (period from 29/02/24 to 31/10/24 - £3.2m) with a gross margin of 31% (period from 29/02/24 to 31/10/24 - 26%).

Management have closely monitored costs which has resulted in the group showing a profit before tax of £2.6m (period from 29/02/24 to 31/10/24 - £1.5m).

At the balance sheet date the group had net assets of £3.0m (2024 - £1.0m) and net current assets of £890k (2024 - net current liabilities of £824k), with a healthy cash position allowing the business to react quickly to any market opportunities or changes.

In addition to the above financial KPI's the group monitor the development, performance and position of the
business using other key performance indicators.

The group are committed to health and safety and ensuring that all works are carried out with due care and
vigilance to both staff and third parties.

Emphasis is placed on providing high quality products and services for its customers. Through the operation of a
Quality Management System in accordance with ISO 9001 the group has maintained this quality during the year. To
complement this system the group operates an Environmental Management System in accordance with ISO 14001
and together such standards have improved the overall management of the business. Efficiencies have been found,
waste has been minimised and the group is more environmentally conscious.

The group continually strives to meet and improve health and safety, quality, environmental and energy policies.


North Group Holdings Limited (Registered number: 14641551)

Group Strategic Report
for the Year Ended 31 October 2025

PRINCIPAL RISKS AND UNCERTAINTIES
The principal risk facing the group is the unpredictability of the local economy caused by the changes in oil prices.
The directors have given due consideration to the impact on the group of such oil & gas sector downturns and
consequently have sought to extend and diversify its client base. Over the past few years considerable work has
been undertaken on government backed projects and this has served to alleviate pressures from local economy
downturns. As a result, the adverse effect of competition has been de risked and the group’s profit margins have
been maintained.

The directors are confident that the group is well placed to meet any challenges, with a strong management team in
place and an excellent reserve base. The group has factored risk into their worst-case forecasts and believe that
they have adequate funds to trade successfully and meet their liabilities as they fall due. The financial position of the
group will continue to be monitored very closely by the directors.

Financial instruments
Financial management policies are set at a group level. The group strategy is to provide a complete refurbishment
service both onshore and offshore, together with the manufacture of specialist joinery and the supply of construction
trades people, materials and equipment. The group therefore looks to secure the resources required for the future
development of the business and to expand its capabilities, and as a result, the company's activities expose it to a
number of financial risks including liquidity risk, interest rate risk, price risk and credit risk.

Liquidity Risk
The group manages its cash and borrowing requirements in order to maximise interest income and minimise
interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the
business.

Interest Rate Risk
The group is exposed to fair value interest rate risk on its fixed rate borrowings and cash flow interest rate risk on
floating rate deposits, bank overdrafts and loans. The group uses interest rate derivatives to manage the mix of
fixed and variable rate debt so as to reduce its exposure to changes in interest rates.

Price Risk
Contracts are subject to competitive tendering and the directors are confident that the group operates efficiently
enough to meet the requirements of the market, and price their products and services appropriately.

Credit Risk
Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies
which must fulfil credit rating criteria approved by the Board.

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are
monitored on an ongoing basis and provision is made for doubtful debts where necessary.

DEVELOPMENT AND PERFORMANCE
The group will continue to provide high quality products and services to its client base and to seek new opportunities in the market place in order to continually improve its key performance indicators.

ON BEHALF OF THE BOARD:





Mr J A Campbell - Director


12 May 2026

North Group Holdings Limited (Registered number: 14641551)

Report of the Directors
for the Year Ended 31 October 2025

The directors present their report with the financial statements of the company and the group for the year ended 31 October 2025.

DIVIDENDS
No dividends will be distributed for the year ended 31 October 2025.

EVENTS SINCE THE END OF THE YEAR
Information relating to events since the end of the year is given in the notes to the financial statements.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 November 2024 to the date of this report.

Mr J A Campbell
Mr L A Garden
Mr K Lewis

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the 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 and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

North Group Holdings Limited (Registered number: 14641551)

Report of the Directors
for the Year Ended 31 October 2025


AUDITORS
The auditors, SBP, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Mr J A Campbell - Director


12 May 2026

Report of the Independent Auditors to the Members of
North Group Holdings Limited

Opinion
We have audited the financial statements of North Group Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 October 2025 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 October 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 UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and 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.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
North Group Holdings Limited


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 Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 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.

Report of the Independent Auditors to the Members of
North Group Holdings Limited


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 a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. We exercised professional judgement and maintained professional scepticism throughout the audit.

We assessed the risks of material misstatement of the financial statements, whether due to fraud or error, and then
designed and performed the audit procedures responsive to those risks, including obtaining audit evidence that is
sufficient and appropriate to provide the basis for our opinion. We planned and conducted our audit so as to obtain
reasonable assurance of detecting any material misstatements in the financial statements resulting from irregularities or fraud. All engagement team members were briefed on relevant laws and regulations and potential fraud risks at the planning stage of the audit. However, the primary responsibility for prevention and detection of fraud rests with the directors.

We assessed the susceptibility of the group’s financial statements to material misstatement, including how fraud
might occur, by meeting with management to understand where it was considered there was susceptibility to fraud. This evaluation also considered how management were remunerated and whether this provided an incentive for fraudulent activity. We considered the overall control environment and how management oversee the implementation and operation of controls. In areas of the financial statements where the risks were considered to be higher, we performed procedures to address each identified risk.

The following procedures were performed to provide reasonable assurance that the financial statements were free of
material fraud or error:

Obtained an understanding of the entity’s risk assessment process, including the risk of fraud, by observation and
walkthrough.

Performed a disclosure checklist on the financial statements to ensure the Companies Act 2006 requirements are
satisfied.

Enquired of management around actual and potential fraud or fraud attempts, actual and potential litigation, claims and non-compliance with laws and regulations, including the Companies Act 2006 plus applicable health and safety
standards.

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 Report of the Auditors.

Report of the Independent Auditors to the Members of
North Group Holdings Limited


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 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors 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.




Ronnie Birnie FCCA (Senior Statutory Auditor)
for and on behalf of SBP
Accountants and
Registered Auditors
27 Finlayson Street
Fraserburgh
Aberdeenshire
AB43 9JQ

12 May 2026


Statutory Auditors

North Group Holdings Limited (Registered number: 14641551)

Consolidated
Income Statement
for the Year Ended 31 October 2025

Period
29.2.24
Year Ended to
31.10.25 31.10.24
Notes £    £   

TURNOVER 3 15,184,820 12,218,846

Cost of sales 10,500,030 8,990,127
GROSS PROFIT 4,684,790 3,228,719

Administrative expenses 2,077,240 1,716,743
2,607,550 1,511,976

Other operating income 32,973 11,862
OPERATING PROFIT 5 2,640,523 1,523,838

Interest receivable and similar income 42,042 22,853
2,682,565 1,546,691

Interest payable and similar expenses 6 119,675 78,623
PROFIT BEFORE TAXATION 2,562,890 1,468,068

Tax on profit 7 523,450 445,333
PROFIT FOR THE FINANCIAL YEAR 2,039,440 1,022,735
Profit attributable to:
Owners of the parent 2,039,440 1,022,735

North Group Holdings Limited (Registered number: 14641551)

Consolidated
Other Comprehensive Income
for the Year Ended 31 October 2025

Period
29.2.24
Year Ended to
31.10.25 31.10.24
Notes £    £   

PROFIT FOR THE YEAR 2,039,440 1,022,735


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

2,039,440

1,022,735

Total comprehensive income attributable to:
Owners of the parent 2,039,440 1,022,735

North Group Holdings Limited (Registered number: 14641551)

Consolidated Balance Sheet
31 October 2025

31.10.25 31.10.24
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 10 1,508,796 1,689,260
Tangible assets 11 679,019 720,106
Investments 12 - -
2,187,815 2,409,366

CURRENT ASSETS
Stocks 13 18,557 17,521
Debtors 14 1,559,054 3,395,747
Cash at bank and in hand 2,720,606 3,064,207
4,298,217 6,477,475
CREDITORS
Amounts falling due within one year 15 3,408,343 7,301,167
NET CURRENT ASSETS/(LIABILITIES) 889,874 (823,692 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,077,689

1,585,674

CREDITORS
Amounts falling due after more than one
year

16

-

(540,000

)

PROVISIONS FOR LIABILITIES 18 (31,866 ) (39,291 )
NET ASSETS 3,045,823 1,006,383

CAPITAL AND RESERVES
Called up share capital 19 100 100
Retained earnings 20 3,045,723 1,006,283
SHAREHOLDERS' FUNDS 3,045,823 1,006,383

The financial statements were approved by the Board of Directors and authorised for issue on 12 May 2026 and were signed on its behalf by:





Mr J A Campbell - Director


North Group Holdings Limited (Registered number: 14641551)

Company Balance Sheet
31 October 2025

31.10.25 31.10.24
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 10 - -
Tangible assets 11 - -
Investments 12 8,759,291 8,759,291
8,759,291 8,759,291

CURRENT ASSETS
Debtors 14 3,850 50,100
Cash at bank 289 150
4,139 50,250
CREDITORS
Amounts falling due within one year 15 2,497,648 1,991,695
NET CURRENT LIABILITIES (2,493,509 ) (1,941,445 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

6,265,782

6,817,846

CREDITORS
Amounts falling due after more than one
year

16

-

540,000
NET ASSETS 6,265,782 6,277,846

CAPITAL AND RESERVES
Called up share capital 19 100 100
Retained earnings 6,265,682 6,277,746
SHAREHOLDERS' FUNDS 6,265,782 6,277,846

Company's (loss)/profit for the financial
year

(12,064

)

6,277,746

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the Board of Directors and authorised for issue on 12 May 2026 and were signed on its behalf by:





Mr J A Campbell - Director


North Group Holdings Limited (Registered number: 14641551)

Consolidated Statement of Changes in Equity
for the Year Ended 31 October 2025

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 29 February 2024 100 - 100

Changes in equity
Dividends - (16,452 ) (16,452 )
Total comprehensive income - 1,022,735 1,022,735
Balance at 31 October 2024 100 1,006,283 1,006,383

Changes in equity
Total comprehensive income - 2,039,440 2,039,440
Balance at 31 October 2025 100 3,045,723 3,045,823

North Group Holdings Limited (Registered number: 14641551)

Company Statement of Changes in Equity
for the Year Ended 31 October 2025

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 29 February 2024 100 - 100

Changes in equity
Total comprehensive income - 6,277,746 6,277,746
Balance at 31 October 2024 100 6,277,746 6,277,846

Changes in equity
Total comprehensive income - (12,064 ) (12,064 )
Balance at 31 October 2025 100 6,265,682 6,265,782

North Group Holdings Limited (Registered number: 14641551)

Consolidated Cash Flow Statement
for the Year Ended 31 October 2025

Period
29.2.24
Year Ended to
31.10.25 31.10.24
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,822,065 6,257,893
Interest paid (156,342 ) (50,928 )
Tax paid (541,099 ) (206,473 )
Net cash from operating activities 1,124,624 6,000,492

Cash flows from investing activities
Purchase of intangible fixed assets - (3,366,599 )
Purchase of tangible fixed assets (17,966 ) (118,787 )
Sale of tangible fixed assets 7,699 2,700
Interest received 42,042 22,853
Net cash from investing activities 31,775 (3,459,833 )

Cash flows from financing activities
Amount withdrawn by directors (1,500,000 ) -
Share issue - 540,000
Equity dividends paid - (16,452 )
Net cash from financing activities (1,500,000 ) 523,548

(Decrease)/increase in cash and cash equivalents (343,601 ) 3,064,207
Cash and cash equivalents at beginning of
year

2

3,064,207

-

Cash and cash equivalents at end of year 2 2,720,606 3,064,207

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 October 2025

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

Period
29.2.24
Year Ended to
31.10.25 31.10.24
£    £   
Profit before taxation 2,562,890 1,468,068
Depreciation charges 42,452 28,866
Loss/(profit) on disposal of fixed assets 8,902 (2,700 )
Amortisation charges 180,464 115,379
Finance costs 119,675 78,623
Finance income (42,042 ) (22,853 )
2,872,341 1,665,383
(Increase)/decrease in stocks (1,036 ) 1,710
Decrease in trade and other debtors 3,391,717 761,456
(Decrease)/increase in trade and other creditors (4,440,957 ) 3,829,344
Cash generated from operations 1,822,065 6,257,893

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 October 2025
31.10.25 1.11.24
£    £   
Cash and cash equivalents 2,720,606 3,064,207
Period ended 31 October 2024
31.10.24 29.2.24
£    £   
Cash and cash equivalents 3,064,207 -


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.11.24 Cash flow At 31.10.25
£    £    £   
Net cash
Cash at bank and in hand 3,064,207 (343,601 ) 2,720,606
3,064,207 (343,601 ) 2,720,606
Total 3,064,207 (343,601 ) 2,720,606

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements
for the Year Ended 31 October 2025

1. STATUTORY INFORMATION

North Group Holdings Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary
amounts in these financial statements are rounded to the nearest £.

The company is a qualifying entity for the purposes of FRS 102, being the parent of a group that prepares
publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has
therefore taken advantage of exemptions from the following disclosure requirements for parent company
information presented within the consolidated financial statements:

- Section 11 'Basic Financial Instruments' and Section 12 'Other Financial Instrument Issues' - Carrying
amounts, interest income/expense and net gains/losses for each category of financial instrument;
basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges,
hedging fair value changes recognised in profit or loss and in other comprehensive income;
- Section 33 'Related Party Disclosures': Compensation for key management personnel.

Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company North
Group Holdings Limited together with all entities controlled by the parent company (its subsidiaries).

All financial statements are made up to 31 October 2025. Where necessary, adjustments are made to the
financial statements of subsidiaries to bring the accounting policies used into line with those used by other
members of the group.

All intra-group transactions, balances and unrealised gains on transactions between group companies are
eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until
the date that control ceases.

Going concern
Following assessment of all relevant factors, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for a perod of at least 12 months from the date of approval of these financial statements and therefore have continued to adopt the going concern basis of accounting in preparing the financial statements.

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

2. ACCOUNTING POLICIES - continued

Significant judgements and estimates
In the application of the group’s accounting policies, the directors are required to make judgements,
estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent
from other sources. The estimates and associated assumptions are based on historical experience and other
factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting
estimates are recognised in the period in which the estimate is revised where the revision affects only that
period, or in the period of the revision and future periods where the revision affects both current and future
periods.

Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying
amount of assets and liabilities are as follows:

Useful economic life of goodwill
The group establishes a reliable estimate of the useful life of goodwill arising on business combinations. This estimate is based on a variety of factors such as the expected use of the acquired business, the expected useful life of the cash generating units to which the goodwill is attributed, any legal, regulatory or contractual provisions that can limit useful life and assumptions that market participants would consider in respect of similar businesses.

Useful economic lives of tangible fixed assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful lives and
residual values of the assets. The useful economic lives and residual values are re-assessed annually. They
are amended when necessary to reflect current estimates, based on technological advancement, future
investments, economic utilisation and the physical condition of the assets.

Revenue recognition
In recognising revenue with reference to the stage of completion at the year end date, there has to be reliable estimates made of the outcome of each contract, the stage of completion, future costs and collectability of billings. This results in key judgements and estimates which impact upon the results for the year.

Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services
provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair
value of consideration takes into account trade discounts and settlement discounts.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the
goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of
completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2024, is being amortised evenly over its estimated useful life of ten years.

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 2% on cost
Improvements to property - 10% on cost
Plant and machinery - 33% on cost and 10% on cost
Fixtures and fittings - 33% on cost and 25% on cost
Motor vehicles - 25% on cost

Tangible fixed assets are included at cost less depreciation and impairment. The residual value is reassessed at the end of each accounting period.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is
reasonable assurance that the grant conditions will be met and the grants will be received.

A grant that specifies performance conditions is recognised in income when the performance conditions are
met. Where a grant does not specify performance conditions it is recognised in income when the proceeds
are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a
liability.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Work in progress
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are
recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract
are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

2. ACCOUNTING POLICIES - continued

Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12
‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the group's balance sheet when the group becomes party to
the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when
there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at
transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or
joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are
subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that
investments in equity instruments that are not publicly traded and whose fair values cannot be measured
reliably are measured at cost less impairment.

Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of
impairment at each reporting end date.

Financial assets are impaired where there is objective evidence that, as a result of one or more events that
occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

If there is a decrease in the impairment loss arising from an event occurring after the impairment was
recognised, the impairment is reversed. The reversal is such that the current carrying amount does not
exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or
are settled, or when the group transfers the financial asset and substantially all the risks and rewards of
ownership to another entity, or if some significant risks and rewards of ownership are retained but control of
the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual
arrangements entered into. An equity instrument is any contract that evidences a residual interest in the
assets of the group after deducting all of its liabilities.

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference
shares that are classified as debt, are initially recognised at transaction price unless the arrangement
constitutes a financing transaction, where the debt instrument is measured at the present value of the future

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

2. ACCOUNTING POLICIES - continued
payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are
not amortised.

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

Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs.
Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion
of the group.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs
are required to be recognised as part of the cost of stock or fixed assets.

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are
received.

Termination benefits are recognised immediately as an expense when the group is demonstrably
committed to terminate the employment of an employee or to provide termination benefits.

3. TURNOVER

The directors are of the opinion that disclosure of the different classes of turnover would be seriously
prejudicial to the group's interest. Such disclosure has therefore not been made.

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

4. EMPLOYEES AND DIRECTORS
Period
29.2.24
Year Ended to
31.10.25 31.10.24
£    £   
Wages and salaries 3,138,366 2,545,496
Social security costs 354,830 284,771
Other pension costs 89,419 66,577
3,582,615 2,896,844

The average number of employees during the year was as follows:
Period
29.2.24
Year Ended to
31.10.25 31.10.24

Management and administration 22 29
Production 55 54
77 83

Period
29.2.24
Year Ended to
31.10.25 31.10.24
£    £   
Directors' remuneration 243,280 164,432
Directors' pension contributions to money purchase schemes 30,000 20,443

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 3 3

Information regarding the highest paid director for the year ended 31 October 2025 is as follows:


Year Ended
31.10.25
£   
Emoluments etc 80,000
Pension contributions to money purchase schemes 12,000

In addition to the basic remuneration stated above, combined benefits to the value of £11,938 (2024: £3,489) accrued to the directors.

In addition to the basic remuneration stated above, combined benefits to the value of £3,763 were accrued to the highest paid director. No equivalent disclosure was required in the 2024 financial statements.

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

5. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

Period
29.2.24
Year Ended to
31.10.25 31.10.24
£    £   
Hire of plant and machinery 5,343 3,743
Depreciation - owned assets 42,452 38,978
Loss/(profit) on disposal of fixed assets 8,902 (2,700 )
Goodwill amortisation 180,464 115,379
Government grants (32,973 ) (11,862 )
Operating lease charges - 85,809
Fees paid to auditor in respect of audit of the financial statements of the
group and company

6,320

12,000
Fees paid to auditor in respect of audit of the financial statements of the
company's subsidiaries

31,440

23,000

6. INTEREST PAYABLE AND SIMILAR EXPENSES
Period
29.2.24
Year Ended to
31.10.25 31.10.24
£    £   
Loan 73,333 46,667
Other interest 46,342 31,956
119,675 78,623

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
Period
29.2.24
Year Ended to
31.10.25 31.10.24
£    £   
Current tax:
UK corporation tax 530,875 428,122

Deferred tax (7,425 ) 17,211
Tax on profit 523,450 445,333

UK corporation tax has been charged at 25 % (2024 - 25 %).

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

7. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

Period
29.2.24
Year Ended to
31.10.25 31.10.24
£    £   
Profit before tax 2,562,890 1,468,068
Profit multiplied by the standard rate of corporation tax in the UK of 25
% (2024 - 25 %)

640,723

367,017

Effects of:
Expenses not deductible for tax purposes 69,734 73,673
Income not taxable for tax purposes - (230 )
Depreciation in excess of capital allowances 7,155 -
Adjustments to tax charge in respect of previous periods (186,737 ) -
Other non-reversing timing differences - 2,215
Other permanent differences - 2,718
Tax at marginal rate - (60 )
Deferred taxation (7,425 ) -
Total tax charge 523,450 445,333

8. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


9. DIVIDENDS
Period
29.2.24
Year Ended to
31.10.25 31.10.24
£    £   
Ordinary shares of 1 each
Final - 16,452

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

10. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 November 2024
and 31 October 2025 1,804,639
AMORTISATION
At 1 November 2024 115,379
Amortisation for year 180,464
At 31 October 2025 295,843
NET BOOK VALUE
At 31 October 2025 1,508,796
At 31 October 2024 1,689,260

11. TANGIBLE FIXED ASSETS

Group
Improvements
Freehold to Plant and
property property machinery
£    £    £   
COST
At 1 November 2024 1,200,000 38,000 306,353
Additions - - 3,067
Disposals - - -
At 31 October 2025 1,200,000 38,000 309,420
DEPRECIATION
At 1 November 2024 612,000 14,293 234,938
Charge for year 12,000 2,452 16,970
Eliminated on disposal - - -
At 31 October 2025 624,000 16,745 251,908
NET BOOK VALUE
At 31 October 2025 576,000 21,255 57,512
At 31 October 2024 588,000 23,707 71,415

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

11. TANGIBLE FIXED ASSETS - continued

Group

Fixtures
and Motor
fittings vehicles Totals
£    £    £   
COST
At 1 November 2024 155,338 119,614 1,819,305
Additions 14,899 - 17,966
Disposals - (78,417 ) (78,417 )
At 31 October 2025 170,237 41,197 1,758,854
DEPRECIATION
At 1 November 2024 143,885 94,083 1,099,199
Charge for year 6,454 4,576 42,452
Eliminated on disposal - (61,816 ) (61,816 )
At 31 October 2025 150,339 36,843 1,079,835
NET BOOK VALUE
At 31 October 2025 19,898 4,354 679,019
At 31 October 2024 11,453 25,531 720,106

12. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertaking
£   
COST
At 1 November 2024
and 31 October 2025 8,759,291
NET BOOK VALUE
At 31 October 2025 8,759,291
At 31 October 2024 8,759,291

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

12. FIXED ASSET INVESTMENTS - continued

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

North Group Limited
Registered office: United Kingdom
Nature of business: Holding company
%
Class of shares: holding
Ordinary 100.00
31.10.25 31.10.24
£    £   
Aggregate capital and reserves 792,715 718,014
Profit for the year/period 74,701 5,825,147

North Offshore Limited
Registered office: United Kingdom
Nature of business: Refurbishment of onshore and offshore property
%
Class of shares: holding
Ordinary 100.00
31.10.25 31.10.24
£    £   
Aggregate capital and reserves 4,737,822 2,580,554
Profit for the year/period 2,157,268 2,253,033


13. STOCKS

Group
31.10.25 31.10.24
£    £   
Stock 18,557 17,521

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.10.25 31.10.24 31.10.25 31.10.24
£    £    £    £   
Trade debtors 1,270,403 2,783,632 - -
Amounts recoverable on contract 104,592 184,760 - -
Other debtors 137,510 186,891 100 50,100
Tax - 201,500 - -
VAT - - 3,750 -
Prepayments 46,549 38,964 - -
1,559,054 3,395,747 3,850 50,100

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.10.25 31.10.24 31.10.25 31.10.24
£    £    £    £   
Trade creditors 1,180,737 2,186,711 22,500 -
Amounts owed to group undertakings - - 2,455,000 1,952,000
Tax 467,612 679,336 14,148 -
Social security and other taxes 114,857 188,199 - -
VAT 312,485 1,002,569 - -
Directors' loan accounts - 1,500,000 - -
Accrued expenses 1,332,652 1,744,352 6,000 39,695
3,408,343 7,301,167 2,497,648 1,991,695

16. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group Company
31.10.25 31.10.24 31.10.25 31.10.24
£    £    £    £   
Other creditors - 540,000 - 540,000

17. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Non-cancellable
operating leases
31.10.25 31.10.24
£    £   
Within one year 136,876 26,100
Between one and five years 183,075 104,400
In more than five years 2,666,061 2,692,161
2,986,012 2,822,661

18. PROVISIONS FOR LIABILITIES

Group
31.10.25 31.10.24
£    £   
Deferred tax 31,866 39,291

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

18. PROVISIONS FOR LIABILITIES - continued

Group
Deferred
tax
£   
Balance at 1 November 2024 39,291
Credit to Income Statement during year (7,425 )
Balance at 31 October 2025 31,866

19. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.10.25 31.10.24
value: £    £   
100 Ordinary 1 100 100
NIL - -
100 100

The company's ordinary shares, which carry no right to fixed income, each carry the right to one vote at
general meetings of the company.

On 7 October 2025, the company bought back 540,000 redeemable preference shares of £1 each at par.

20. RESERVES

Group
Retained
earnings
£   

At 1 November 2024 1,006,283
Profit for the year 2,039,440
At 31 October 2025 3,045,723


21. PENSION COMMITMENTS

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

Contributions totalling £24,380 (2024 - £16,926) were payable to the scheme at the end of the year
and are included in creditors.

Contributions totalling £89,419 (2024 - £66,577 were charged to the Profit and Loss account during the year.

22. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

As at 31 October 2025 the group was due the directors £nil (2024 - £1,500,000). Interest of 8% per annum was charged on theses loans.

North Group Holdings Limited (Registered number: 14641551)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

23. RELATED PARTY DISCLOSURES

Other related parties
31.10.25 31.10.24
£    £   
Director's fees 8,280 4,140

24. POST BALANCE SHEET EVENTS

On 3 November 2025, the entire share capital of North Group Holdings Limited was purchased by North Group EOT Trustees Limited.