Company registration number SC125363 (Scotland)
DOW INVESTMENTS PLC
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
DOW INVESTMENTS PLC
COMPANY INFORMATION
Directors
Mr R D Kilgour
Mrs A Neilson
Mr L M Bain
Company number
SC125363
Registered office
Archibald Hope House
Station Road
Musselburgh
Scotland
EH21 7PQ
Auditor
Thomson Cooper
3 Castle Court
Carnegie Campus
Dunfermline
Fife
KY11 8PB
Bankers
Barclays Bank (Canary Wharf)
1 Churchill Place
Canary Wharf
London
E14 5HP
Solicitors
Morton Fraser MacRoberts LLP
Level 5
9 Haymarket Square
Edinburgh
EH3 8RY
DOW INVESTMENTS PLC
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 6
Independent auditor's report
7 - 9
Income statement
10
Group statement of comprehensive income
11
Group statement of financial position
12 - 13
Company statement of financial position
14
Group statement of changes in equity
15
Company statement of changes in equity
16
Group statement of cash flows
17
Notes to the financial statements
18 - 41
DOW INVESTMENTS PLC
STRATEGIC REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 1 -
The directors present the strategic report for the year ended 30 November 2025.
Activities of the Group
The principal activity of the Group during the year was the operation of care homes for the elderly.
The Group pays its care staff the 'Scottish Living Wage' while all other staff are paid at or above the 'National Living Wage'. These nationally prescribed rates fall to be reviewed in April each year. This year our gender pay gap, on the mean pay gap measure, was in favour of women at 4.6% (2024: 6.6% in favour of women). The gap using the median measure is 1.1% in favour of men (2024: 2.8% in favour of women). The group predominately employs women, with men forming around 21% of the staff. This means that a modest change in the mix of senior staff has a disproportionate effect on the pay gap. The Group continues to offer all roles at the same rate of pay to both men and women.
The Group continued to perform strongly throughout the year, demonstrating operational resilience and delivering high quality care across the portfolio, despite a challenging operating environment. Occupancy levels improved, with average occupancy for the year at just over 94%. The Group was delighted to welcome Cranford Care Home to the family in February 2025, adding to the group’s cluster of homes in Aberdeen. The Directors continue to look at opportunities to grow the Group, and were delighted to welcome Berelands Care Home in Prestwick to the Group in December 2025.
The Group continues to embrace technology, particularly where it enhances the quality of care for residents. With all our homes now utilising electronic care planning, we have now embarked on the roll out of electronic Medication Administration Records (eMAR) and pain management tools to further support our staff in delivering high quality care to our residents.
The Group continues to invest significantly in the portfolio to make our homes the best they can be for our residents and staff, whilst striving to reduce their environmental impact.
Financial Performance
The Directors are pleased to report improved financial performance for the group for this year. Turnover for the group increased by 15% to £52,529,258. The operating profit of the group for the year was £1,776,604 which is up on the previous financial year which was £1,356,872. At the balance sheet date, the group had reserves of £5,888,377 (2024 - £6,140,871). The group did not make any dividend payments to the ultimate parent company during the year (2024: Nil).
Employment
The Group looks to recruit, develop and employ throughout the organisation appropriately qualified, capable and experienced staff irrespective of race, religion or sexual orientation. Full consideration is given to applications from disabled persons - looking to their particular aptitudes and abilities. Equally, any employee becoming disabled during their employment will be assessed for their suitability for continued employment and offered retraining or redeployment as required.
The Group communicates with its staff in staff meetings, by letter and through its regular staff newsletter. Increasingly email and social media channels have been used to good effect.
All employees are encouraged in terms of their career development and the Group generally supports those who undertake further qualifications. The Group continues to train its senior care staff to undertake many of the tasks normally regarded as the responsibility of trained nurses. Subject to Care Inspectorate approval, deployment of these staff members helps controls costs and reduces reliance on nurses.
Supplier Payment Policy
The Group's policy is to pay suppliers in a timely manner. The Group clearly understands that the maintenance of a reliable payment pattern is important to suppliers and that suppliers' support is fundamental to the success of the business.
DOW INVESTMENTS PLC
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 2 -
Key Performance Indicators
2025
2024
Care Inspection Scores (Average)
4.3
4.0
£
£
Turnover
52,529,258
45,880,707
EBITDAR
7,865,209
7,617,626
Principal Risks and Uncertainties
Dow Investments Plc, like any business, faces a number of operating risks and uncertainties that could impact the Group's performance. Steps are taken to understand and evaluate these risks and to mitigate against them in order to achieve the Directors' long term goal of creating a sustainable business which delivers benefits to all stakeholders. The most fundamental risks faced by the Group are:
Failure to:
comply with regulation which, in extreme cases, could result in the removal of a care home's registration
meet quality standards resulting in an operating embargo on new admissions to one or more homes
reach a satisfactory fee settlement with commissioning local authorities
achieve budgeted occupancy levels
achieve budgeted average fee rates
attract, train and motivate suitably qualified staff
reduce use of agency labour
meet bank covenants
Rising costs also pose a significant risk. Both short term and long term forecasts have been modelled to confirm our stability and we are closely monitoring operations and the financial impact on our business.
S172 Statement
The Board of Directors of Dow Investments PLC consider, both individually and together, that they have acted in the way they consider, in good faith, would be most likely to promote the success of the Company for the benefit of its members as a whole during the current period.
In doing so, the Directors have given regard to:
The likely consequences of any decision in the long term;
The interests of the company’s employees;
The need to foster the company’s business relationships with suppliers, customers and others;
The impact of the company’s operations on the community and the environment;
The desirability of the company maintaining a reputation for high standards of business conduct; and
The need to act fairly as between members of the company.
The Board considers and discusses information from across the organisation to help it understand the impact of the Company’s operations, and the interests and views of our key stakeholders. It also reviews strategy, financial and operational performance as well as information covering areas such as key risks and legal and regulatory compliance.
As a result these activities, the Board has an overview of engagement with stakeholders, and other relevant factors, which enables the Directors to comply with their legal duty under section 172 of the Companies Act 2006.
DOW INVESTMENTS PLC
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 3 -
Mr L M Bain
Director
28 May 2026
DOW INVESTMENTS PLC
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 4 -
The directors present their annual report and financial statements for the year ended 30 November 2025.
Principal activities
The principal activity of the company and group continued to be that of the operation of care homes for the elderly.
Results and dividends
The results for the year are set out on page 10.
Ordinary dividends were paid amounting to £276,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr R D Kilgour
Mrs A Neilson
Mr L M Bain
Directors' share options
Details of directors' share options in Renaissance Care (Scotland) Limited are as follows:
At 1 December 2024
Granted
Exercised
At 30 November 2025
Exercise date
Date from which exercisable
Expiry date
Liam Bain
2,924
2,924
01/10/2023
01/10/2028
Political donations
The group made the following political donations in the current year:
Conservative Party - £35,246
Disabled persons
Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.
Employee involvement
The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.
Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.
Auditor
The auditor, Thomson Cooper, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
DOW INVESTMENTS PLC
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 5 -
Energy and carbon report
2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
- Gas combustion
7,322,249
6,996,844
- Electricity purchased
3,437,100
3,457,973
- Fuel consumed for transport
271,271
220,406
11,030,620
10,675,223
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
1,432.00
1,348.00
- Fuel consumed for owned transport
67.00
54.00
1,499.00
1,402.00
Scope 2 - indirect emissions
- Electricity purchased
672.00
779.00
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the group
107.00
137.00
Total gross emissions
2,278.00
2,318.00
Intensity ratio
teCO2 per £m of turnover
48.37
49.23
Quantification and reporting methodology
The group has followed the 2019 HM Government Environmental Reporting Guidelines. The group has also used the GHG Reporting Protocol – Corporate Standard and have used the 2020 UK Government’s Conversion Factors for Company Reporting.
Intensity measurement
The reporting intensity ratio used is tonnes of CO2 per £m turnover. It is considered that this provides the best representation of the activities of the company and comparison throughout the industry.
Measures taken to improve energy efficiency
During the year we continued our programme to replace conventional lighting with LED. We recycle over 90% of our total waste and are constantly looking at ways to improve this statistic. We continue to look at ways to reduce our carbon footprint.
DOW INVESTMENTS PLC
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 6 -
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report 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 prepared the group and parent company 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 group and parent company, 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;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent company, 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 group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr L M Bain
Director
28 May 2026
DOW INVESTMENTS PLC
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DOW INVESTMENTS PLC
- 7 -
Opinion
We have audited the financial statements of Dow Investments PLC (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 November 2025 which comprise the group income statement, the group statement of comprehensive income, the group statement of financial position, the company statement of financial position, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including 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 the parent company's affairs as at 30 November 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.
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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company 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 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the 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 strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
DOW INVESTMENTS PLC
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DOW INVESTMENTS PLC
- 8 -
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 strategic report and the directors' report.
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 directors' responsibilities statement, 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 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 parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's 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 auditor's 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 financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Extent to which the audit was considered capable of detecting irregularities, including fraud
We considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas: existence and timing of recognition of income, posting of unusual journals along with complex transactions and manipulating the Groups key performance indicators to meet targets. We discussed these risks with management, designed audit procedures to test the timing and existence of revenue, tested a sample of journals to confirm they were appropriate and reviewed areas of judgement for indicators of management bias to address these risks.
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our sector experience and through discussion with the officers and other management (as required by the auditing standards).
We reviewed the laws and regulations in areas that directly affect the financial statements including financial and taxation legislation and Care Inspectorate regulations recognising the regulated nature of the group’s activities. We considered the extent of compliance with those laws and regulations as part of our procedures on the related financial statement items.
With the exception of any known or possible non-compliance with relevant and significant laws and regulations, and as required by the auditing standards, our work in respect of these was limited to enquiry of the officers and management of the group.
We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit.
DOW INVESTMENTS PLC
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DOW INVESTMENTS PLC
- 9 -
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.
These inherent limitations are particularly significant in the case of misstatement resulting from fraud as this may involve sophisticated schemes designed to avoid detection, including deliberate failure to record transactions, collusion or the provision of intentional misrepresentations.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the parent 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 parent company’s members those matters we are required to state to them in an auditor's 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Sharon Collins (Senior Statutory Auditor)
For and on behalf of Thomson Cooper, Statutory Auditor
Dunfermline
28 May 2026
DOW INVESTMENTS PLC
GROUP INCOME STATEMENT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 10 -
2025
2024
Notes
£
£
Turnover
2
52,529,258
45,880,707
Cost of sales
(33,083,444)
(27,649,897)
Gross profit
19,445,814
18,230,810
Administrative expenses
(17,676,860)
(16,889,325)
Other operating income
7,650
15,387
Operating profit
3
1,776,604
1,356,872
Share of results of associates
(43,778)
(58,000)
Interest receivable and similar income
7
75,725
123,237
Interest payable and similar expenses
8
(810,651)
(666,256)
Profit before taxation
997,900
755,853
Tax on profit
9
(592,106)
(301,773)
Profit for the financial year
30
405,794
454,080
Profit for the financial year is attributable to:
- Owners of the parent company
328,674
414,286
- Non-controlling interests
77,120
39,794
405,794
454,080
DOW INVESTMENTS PLC
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 11 -
2025
2024
£
£
Profit for the year
405,794
454,080
Other comprehensive income
Revaluation of tangible fixed assets
3,141,871
3,224,323
Tax relating to other comprehensive income
(771,343)
(628,924)
Other comprehensive income for the year
2,370,528
2,595,399
Total comprehensive income for the year
2,776,322
3,049,479
Total comprehensive income for the year is attributable to:
- Owners of the parent company
2,699,202
3,009,685
- Non-controlling interests
77,120
39,794
2,776,322
3,049,479
DOW INVESTMENTS PLC
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
30 NOVEMBER 2025
30 November 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
12
2,021,314
1,849,907
Other intangible assets
12
41,310
52,387
Total intangible assets
2,062,624
1,902,294
Tangible assets
13
26,807,484
17,969,740
Investments
14
334,442
368,220
29,204,550
20,240,254
Current assets
Stocks
17
-
3,077,233
Debtors
18
4,147,846
4,472,504
Cash at bank and in hand
4,802,181
4,661,179
8,950,027
12,210,916
Creditors: amounts falling due within one year
19
(7,544,034)
(8,269,207)
Net current assets
1,405,993
3,941,709
Total assets less current liabilities
30,610,543
24,181,963
Creditors: amounts falling due after more than one year
20
(10,859,536)
(7,922,025)
Provisions for liabilities
Deferred tax liability
23
2,869,836
1,839,089
(2,869,836)
(1,839,089)
Net assets
16,881,171
14,420,849
Capital and reserves
Called up share capital
26
51,430
51,430
Share premium account
27
336,100
336,100
Revaluation reserve
28
10,136,912
7,766,384
Other reserves
449
449
Profit and loss reserves
30
6,153,545
6,140,871
Equity attributable to owners of the parent company
16,678,436
14,295,234
Non-controlling interests
202,735
125,615
Total equity
16,881,171
14,420,849
DOW INVESTMENTS PLC
GROUP STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
30 NOVEMBER 2025
30 November 2025
- 13 -
The financial statements were approved by the board of directors and authorised for issue on 28 May 2026 and are signed on its behalf by:
28 May 2026
Mr L M Bain
Director
Company registration number SC125363 (Scotland)
DOW INVESTMENTS PLC
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 30 NOVEMBER 2025
30 November 2025
- 14 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
8,831
7,491
Tangible assets
13
13,677
18,326
Investments
14
2,966,264
2,956,264
2,988,772
2,982,081
Current assets
Debtors
18
15,275,105
13,634,070
Cash at bank and in hand
1,492,377
2,478,802
16,767,482
16,112,872
Creditors: amounts falling due within one year
19
(4,860,143)
(5,050,687)
Net current assets
11,907,339
11,062,185
Total assets less current liabilities
14,896,111
14,044,266
Creditors: amounts falling due after more than one year
20
(8,362,336)
(6,491,447)
Net assets
6,533,775
7,552,819
Capital and reserves
Called up share capital
26
51,430
51,430
Share premium account
27
336,100
336,100
Profit and loss reserves
30
6,146,245
7,165,289
Total equity
6,533,775
7,552,819
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £743,044 (2024 - £455,985 loss).
The financial statements were approved by the board of directors and authorised for issue on 28 May 2026 and are signed on its behalf by:
28 May 2026
Mr L M Bain
Director
Company registration number SC125363 (Scotland)
DOW INVESTMENTS PLC
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 15 -
Share capital
Share premium account
Revaluation reserve
Other reserves
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
£
£
Balance at 1 December 2023
51,430
336,100
5,170,985
449
5,823,572
11,382,536
85,821
11,468,357
Year ended 30 November 2024:
Profit for the year
-
-
-
-
414,286
414,286
39,794
454,080
Other comprehensive income:
Revaluation of tangible fixed assets
-
-
3,224,323
-
-
3,224,323
-
3,224,323
Tax relating to other comprehensive income
-
-
(628,924)
-
(628,924)
-
(628,924)
Total comprehensive income
-
-
2,595,399
-
414,286
3,009,685
39,794
3,049,479
Dividends
10
-
-
-
-
(96,987)
(96,987)
-
(96,987)
Balance at 30 November 2024
51,430
336,100
7,766,384
449
6,140,871
14,295,234
125,615
14,420,849
Year ended 30 November 2025:
Profit for the year
-
-
-
-
328,674
328,674
77,120
405,794
Other comprehensive income:
Revaluation of tangible fixed assets
-
-
3,141,871
-
-
3,141,871
-
3,141,871
Tax relating to other comprehensive income
-
-
(771,343)
-
(771,343)
-
(771,343)
Total comprehensive income
-
-
2,370,528
-
328,674
2,699,202
77,120
2,776,322
Dividends
10
-
-
-
-
(316,000)
(316,000)
-
(316,000)
Balance at 30 November 2025
51,430
336,100
10,136,912
449
6,153,545
16,678,436
202,735
16,881,171
DOW INVESTMENTS PLC
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 16 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 December 2023
51,430
336,100
7,691,440
8,078,970
Year ended 30 November 2024:
Loss and total comprehensive income for the year
-
-
(455,984)
(455,984)
Dividends
10
-
-
(70,167)
(70,167)
Balance at 30 November 2024
51,430
336,100
7,165,289
7,552,819
Year ended 30 November 2025:
Profit and total comprehensive income
-
-
(743,044)
(743,044)
Dividends
10
-
-
(276,000)
(276,000)
Balance at 30 November 2025
51,430
336,100
6,146,245
6,533,775
DOW INVESTMENTS PLC
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 17 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
35
6,054,683
4,314,797
Interest paid
(810,651)
(666,256)
Income taxes paid
(312,551)
(224,433)
Net cash inflow from operating activities
4,931,481
3,424,108
Investing activities
Purchase of intangible assets
-
(1,357,194)
Purchase of tangible fixed assets
(4,370,156)
(1,666,218)
Proceeds from disposal of tangible fixed assets
440,334
303,751
Repayment of loans
162,049
(206,892)
Interest received
58,725
71,237
Dividends received
17,000
52,000
Net cash used in investing activities
(3,692,048)
(2,803,316)
Financing activities
Repayment of bank loans
(760,038)
(69,667)
Payment of finance leases obligations
(22,393)
(4,505)
Dividends paid to equity shareholders
(316,000)
(96,987)
Net cash used in financing activities
(1,098,431)
(171,159)
Net increase in cash and cash equivalents
141,002
449,633
Cash and cash equivalents at beginning of year
4,661,179
4,211,546
Cash and cash equivalents at end of year
4,802,181
4,661,179
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 18 -
1
Accounting policies
Company information
Dow Investments PLC (“the company”) is a public limited company domiciled and incorporated in Scotland. The registered office is Archibald Hope House,Station Road, Musselburgh, Scotland, EH21 7PQ.
The group consists of Dow Investments PLC and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
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 financial statements have been prepared under the historical cost convention, modified to include the revaluation of investment properties used within the group.
The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
1.3
Basis of consolidation
The consolidated financial statements incorporate those of Dow Investments PLC and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.
All financial statements are made up to 30 November 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.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 19 -
Minority interests in the net assets of the consolidated subsidiaries are identified separately from the Group's equity. Minority interests consist of the amount of those interests at the date of the original business combination and the minority's share of changes in equity since the date of the combination.
The proportions of profit or loss and changes in equity allocated to the owners of the parent and to the minority interests are determined on the basis of existing ownership interests and do not reflect the possible exercise or conversion of options or convertible instruments.
1.4
Going concern
At the time of approving the financial statements, the directors consider that the company has adequate resources to continue in operational existence for a period of not less than 12 months. The directors have reviewed their budgets and cashflow requirements and are satisfied that the group has sufficient cash reserves and net income and consider that this is sufficient to ensure short term liquidity and longer-term financial viability of the group. As such the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Revenue
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Inversely to this, negative Goodwill recognises the excess of the assets acquired of a business over the Goodwill which is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Patents & licences
10% straight line
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.8
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
Nil
Leasehold improvements
20% straight line
Plant and equipment
20% reducing balance
Fixtures, fittings & equipment
20% reducing balance
Computer equipment
25% straight line
Motor vehicles
25% straight line
No depreciation is provided on the group's land and buildings which were revalued in November 2024. The directors' consider that there has been no significant change in value of the land and buildings since the last valuation was undertaken. The directors' consider that the residual value of the land and buildings is at least equal to the book value. Having regard to this, it is considered that the depreciation of any such land and buildings would not be material.
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 recognised in the income statement.
1.9
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 21 -
1.10
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs. The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.11
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.12
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.13
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 statement of financial position when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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.
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 22 -
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.
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 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.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.14
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.
1.15
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 23 -
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.16
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.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.18
Share-based payments
Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black-Scholes model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 24 -
1.19
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
2
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sales of services
52,529,258
45,880,707
2025
2024
£
£
Other revenue
Interest income
58,725
71,237
Dividends received
17,000
52,000
3
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of tangible fixed assets
987,400
818,115
Impairment of tangible fixed assets
365,337
-
Loss/(profit) on disposal of tangible fixed assets
109,801
(202,271)
Loss on disposal of investment property
36,725
Amortisation of intangible assets
318,177
133,753
Operating lease charges
4,783,028
4,750,545
4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
16,093
9,273
Audit of the financial statements of the company's subsidiaries
99,569
68,478
115,662
77,751
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 25 -
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Administrative staff
36
36
-
-
Management staff
39
39
-
-
Nursing care staff
1,275
1,399
-
-
Directors
13
12
1
1
Total
1,363
1,486
1
1
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
33,560,358
28,848,300
188,638
189,206
Social security costs
16,501
26,425
16,501
15,304
Pension costs
664,231
612,160
10,898
15,760
34,241,090
29,486,885
216,037
220,270
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
120,000
120,000
Company pension contributions to defined contribution schemes
1,321
1,321
121,321
121,321
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 5 (2024:5).
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 26 -
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
58,725
71,237
Other income from investments
Dividends received
17,000
52,000
Total income
75,725
123,237
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
58,725
71,237
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
809,937
665,483
Other finance costs:
Interest on finance leases and hire purchase contracts
714
773
Total finance costs
810,651
666,256
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
313,120
282,643
Adjustments in respect of prior periods
21,427
(6,286)
Total current tax
334,547
276,357
Deferred tax
Origination and reversal of timing differences
257,559
25,416
Total tax charge
592,106
301,773
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
9
Taxation
(Continued)
- 27 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
997,900
755,853
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
249,475
188,963
Effects of:
Expenses that are not deductible in determining taxable profit
209,321
246,930
Utilisation of tax losses not previously recognised
(579)
Unutilised tax losses carried forward
(7,015)
Adjustments in respect of prior years
21,427
(6,286)
Change in corporation tax rate
(125)
(408)
Permanent capital allowances in excess of depreciation
(176,930)
(153,763)
Deferred tax adjustments in respect of prior years
257,559
25,416
Loss of disposal of fixed assets
27,450
Results of associated company
10,944
1,500
Taxation charge in the financial statements
592,106
301,773
In addition to the amount charged to the income statement, the following amounts relating to tax have been recognised directly in other comprehensive income:
2025
2024
£
£
Deferred tax arising on:
Revaluation of property
771,343
628,924
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
276,000
70,167
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 28 -
11
Impairments
Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:
2025
2024
Notes
£
£
In respect of:
Property, plant and equipment
13
365,337
713,500
Recognised in:
Administrative expenses
365,337
713,500
12
Intangible fixed assets
Group
Goodwill
Patents & licences
Total
£
£
£
Cost
At 1 December 2024
2,631,521
66,888
2,698,409
Additions
482,282
4,565
486,847
Disposals
(8,340)
(8,340)
At 30 November 2025
3,113,803
63,113
3,176,916
Amortisation and impairment
At 1 December 2024
781,614
14,501
796,115
Amortisation charged for the year
310,875
7,302
318,177
At 30 November 2025
1,092,489
21,803
1,114,292
Carrying amount
At 30 November 2025
2,021,314
41,310
2,062,624
At 30 November 2024
1,849,907
52,387
1,902,294
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
12
Intangible fixed assets
(Continued)
- 29 -
Company
Patents & licences
£
Cost
At 1 December 2024
12,952
Additions
2,879
At 30 November 2025
15,831
Amortisation and impairment
At 1 December 2024
5,461
Amortisation charged for the year
1,539
At 30 November 2025
7,000
Carrying amount
At 30 November 2025
8,831
At 30 November 2024
7,491
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 30 -
13
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Assets under construction
Plant and equipment
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
£
£
Cost or valuation
At 1 December 2024
14,981,549
180,385
1,111
5,908,259
460,405
246,627
21,778,336
Additions
2,227,709
26,481
286,623
1,623,884
97,187
27,003
4,288,887
Business combinations
31,170
50,099
81,269
Disposals
(459,759)
(10,862)
(572,649)
(10,780)
(19,500)
(1,073,550)
Revaluation
3,141,871
3,141,871
Transfers
(1,937)
1,937
Transfer from stock of property
3,228,589
-
-
-
-
-
-
-
At 30 November 2025
23,119,959
194,067
286,623
1,111
6,990,664
548,749
304,229
31,445,402
Depreciation and impairment
At 1 December 2024
386,053
2,766
600
2,984,123
249,406
185,648
3,808,596
Depreciation charged in the year
70,946
10,721
102
709,228
107,701
88,702
987,400
Impairment losses
365,337
365,337
Eliminated in respect of disposals
(17,865)
(484,170)
(6,349)
(15,031)
(523,415)
At 30 November 2025
804,471
13,487
702
3,209,181
350,758
259,319
4,637,918
Carrying amount
At 30 November 2025
22,315,488
180,580
286,623
409
3,781,483
197,991
44,910
26,807,484
At 30 November 2024
14,595,496
177,619
511
2,924,136
210,999
60,979
17,969,740
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 31 -
Company
Plant and equipment
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
£
Cost or valuation
At 1 December 2024
1,111
15,906
19,573
36,590
Additions
1,533
1,533
At 30 November 2025
1,111
15,906
21,106
38,123
Depreciation and impairment
At 1 December 2024
600
7,459
10,205
18,264
Depreciation charged in the year
102
1,690
4,390
6,182
At 30 November 2025
702
9,149
14,595
24,446
Carrying amount
At 30 November 2025
409
6,757
6,511
13,677
At 30 November 2024
511
8,447
9,368
18,326
Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Motor vehicles
8,551
Impairment movements in the year are detailed in note 11 to the financial statements.
Fixed assets with a carrying amount of £26,807,484 (2024: £17,969,740) have been pledged to secure borrowings of the group. The group is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.
The care homes held by the group were valued on 4 September 2025 by Cushman and Wakefield and are included at those valuations, The valuations were made on an open market value basis by reference to market evidence of transaction prices for similar properties. The directors consider that these values do not vary significantly from their fair value at the year end.
A non care home property has been revalued by the directors on 30 November 2025. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.
Freehold land and buildings are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
13
Tangible fixed assets
(Continued)
- 32 -
2025
2024
£
£
Group
Cost
13,164,519
8,132,302
Accumulated depreciation
(436,439)
(383,358)
Carrying value
12,728,080
7,748,944
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
2,305,535
2,305,535
Investments in associates
16
83,753
127,531
410,040
410,040
Unlisted investments
250,689
240,689
250,689
240,689
334,442
368,220
2,966,264
2,956,264
Movements in fixed asset investments
Group
Shares in associates
Other investments
Total
£
£
£
Cost or valuation
At 1 December 2024
127,531
240,689
368,220
Additions
-
10,000
10,000
Valuation changes
(43,778)
-
(43,778)
At 30 November 2025
83,753
250,689
334,442
Carrying amount
At 30 November 2025
83,753
250,689
334,442
At 30 November 2024
127,531
240,689
368,220
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
14
Fixed asset investments
(Continued)
- 33 -
Movements in fixed asset investments
Company
Shares in subsidiaries and associates
Other investments
Total
£
£
£
Cost or valuation
At 1 December 2024
2,715,575
240,689
2,956,264
Additions
-
10,000
10,000
At 30 November 2025
2,715,575
250,689
2,966,264
Carrying amount
At 30 November 2025
2,715,575
250,689
2,966,264
At 30 November 2024
2,715,575
240,689
2,956,264
15
Subsidiaries
Details of the company's subsidiaries at 30 November 2025 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Renaissance Care (No1) Limited
Ordinary Shares
0
100.00
Renaissance Care (No 2) Limited
Ordinary Shares
0
100.00
Renaissance Care (No 3) Limited
Ordinary Shares
0
100.00
Renaissance Care (No 4) Limited
Ordinary Shares
0
100.00
Renaissance Care (No 5) Limited
Ordinary Shares
0
100.00
Renaissance Care (No 6) Ltd
Ordinary Shares
0
100.00
Renaissance Care (No 7) Limited
Ordinary Shares
0
100.00
Renaissance Care (No 8) Limited
Ordinary Shares
0
100.00
Renaissance Care (No 9) Limited
Ordinary Shares
0
100.00
Renaissance Care (Scotland) Limited
Ordinary Shares
95.00
-
Renaissance Care (UK) Ltd
Ordinary Shares
0
100.00
SCHI Ltd
Ordinary Shares
100.00
-
Cura Services (Scotland) Limited
Ordinary Shares
0
100.00
Bruce's Landing Ltd
Ordinary Shares
100.00
-
Renaissance Care (No 10) Ltd
Ordinary Shares
0
100.00
166 TRM (Edinburgh) Limited
Ordinary Shares
100.00
-
ICHS Group Ltd
Ordinary Shares
100.00
-
The White House (St Andrews) Ltd
Ordinary Shares
100.00
-
Duncare Limited
Ordinary Shares
0
100.00
Holistic Elderly Care Limited
Ordinary Shares
0
100.00
The registered office of all subsidiaries is Archibald Hope House, Station Road, Musselburgh, Scotland, EH21 7PQ.
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 34 -
16
Associates
Details of associates at 30 November 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
NW Security Group Limited
Scotland
Ordinary C
33
The financial year end of NW Security Group Limited is 31 December 2025 and final financial statements were not available for this company at the time of consolidation. For the purposes of the consolidation, management information has been used for the period ended 30 November 2025.
| | |
| | |
| | |
| | |
Share of operating results before amortisation of goodwill | | |
17
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Stock
3,077,233
18
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,033,311
2,743,772
Corporation tax recoverable
14,730
14,730
Amounts owed by group undertakings
15,066,830
13,270,456
Other debtors
427,364
747,560
79,647
280,079
Prepayments and accrued income
672,441
981,172
113,898
83,535
4,147,846
4,472,504
15,275,105
13,634,070
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 35 -
19
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
22
4,505
Trade creditors
1,566,654
1,399,748
Amounts owed to group undertakings
4,775,810
5,038,227
Corporation tax payable
226,161
191,280
14,730
Other taxation and social security
1,411,804
1,573,110
Other creditors
2,345,298
2,135,176
1
1
Accruals and deferred income
1,994,117
2,965,388
69,602
12,459
7,544,034
8,269,207
4,860,143
5,050,687
Cynergy Bank Limited holds various standard securities and a floating charge and negative pledge dated 22 January 2022 and 27 June 2022 over all the property and undertakings of the company for all sums due.
Landlords of leased properties hold standard securities over their respective properties and floating charges over the undertaking, property and assets of the individual legal entities whose business operated from their homes. No rental guarantees have been granted by Renaissance Care (UK) Limited, Renaissance Care (Scotland) Limited or Dow Investments PLC.
20
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
21
10,859,536
7,904,137
8,362,336
6,491,447
Obligations under finance leases
22
17,888
10,859,536
7,922,025
8,362,336
6,491,447
21
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
10,859,536
7,904,137
8,362,336
6,491,447
Payable after one year
10,859,536
7,904,137
8,362,336
6,491,447
Cynergy Bank Limited holds various standard securities and a floating charge and negative pledge dated 22 January 2022 over all the property and undertakings of the company for all sums due.
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 36 -
22
Finance lease obligations
Group
Company
2025
2024
2025
2024
Amounts due:
£
£
£
£
Current liabilities
4,505
Non-current liabilities
17,888
-
22,393
-
-
Group
Company
2025
2024
2025
2024
Future minimum lease payments due:
£
£
£
£
Within one year
4,505
In two to five years
17,888
-
22,393
-
-
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
23
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
858,056
598,652
Revaluations
2,011,780
1,240,437
2,869,836
1,839,089
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 December 2024
1,839,089
-
Charge to profit or loss
1,030,747
-
Liability at 30 November 2025
2,869,836
-
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 37 -
24
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
664,231
612,160
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.
25
Share-based payment transactions
Group
Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
£
£
Outstanding at 1 December 2024 and 30 November 2025
2,924
2,924
1.00
1.00
Exercisable at 30 November 2025
2,924
2,924
1.00
1.00
The options outstanding in Renaissance Care (Scotland) Limited at 30 November 2025 had an exercise price of £1, and a remaining contractual life of 2.83 years.
The weighted average fair value of options granted in the year was determined using the Black-Scholes option pricing model. The Black-Scholes model is considered to apply the most appropriate valuation method due to the relatively short contractual lives of the options and the requirement to exercise within a short period after the employee becomes entitled to the shares (the “vesting date”).
The expected life used in the model has been adjusted, based on management’s best estimate, for the effect of non-transferability, exercise restrictions, and behavioural considerations.
Non-vesting conditions and market conditions are taken into account when estimating the fair value of the option at grant date. Service conditions and non-market performance conditions are taken into account by adjusting the number of options expected to vest at each reporting date.
26
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
51,400
51,400
51,430
51,430
Ordinary 'A' Shares of £1 each
30
30
-
-
Ordinary shares rank pari passu with 'A' Ordinary Shares except for voting rights and dividend rights. The holders of the 'A' Ordinary Shares do not hold any voting rights.
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 38 -
27
Share premium account
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning and end of the year
336,100
336,100
336,100
336,100
28
Revaluation reserve
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
7,766,384
5,170,985
Revaluation surplus arising in the year
3,141,871
3,224,323
Deferred tax on revaluation of tangible assets
(771,343)
(628,924)
-
-
At the end of the year
10,136,912
7,766,384
-
29
Other reserves
2025
2024
Group
£
£
At the beginning and end of the year
449
449
2025
2024
Company
£
£
At the beginning and end of the year
-
-
The other reserve represents an equity-settled employee benefits reserve relating to share options granted by Renaissance Care (Scotland) Limited to a director.
30
Profit and loss reserves
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
6,140,871
5,823,572
7,165,289
7,691,440
Profit/(loss) for the year
328,674
414,286
(743,044)
(455,984)
Dividends
(316,000)
(96,987)
(276,000)
(70,167)
At the end of the year
6,153,545
6,140,871
6,146,245
7,165,289
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
30
Profit and loss reserves
(Continued)
- 39 -
Group
Company
2025
2024
2025
2024
£
£
£
£
Non-distributable profits included above
At the beginning of the year
-
-
-
-
Non distributable profits in the year
3,141,871
-
-
-
At the end of the year
3,141,871
-
-
-
Distributable profits
3,011,674
6,140,871
6,146,245
7,165,289
31
Contingent liabilities
There is an unlimited intercompany cross guarantee in favour of Cynergy Bank Limited from Dow Investments PLC, Renaissance Care (Scotland) Limited, SCHI Ltd, Renaissance Care (No 2) Limited, Renaissance Care (No 4) Limited, Renaissance Care (No 5) Limited, Renaissance Care (No 6) Ltd and Renaissance Care (No 9) Limited.
32
Related party transactions
Group
Transactions between group companies, which are related parties, have been eliminated on consolidation and are not disclosed in this note.
Company
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2025
2024
£
£
Company
Subsidaires that are not wholly owned
4,764,162
5,038,227
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2025
2024
Balance
Balance
£
£
Company
Subsidaires that are not wholly owned
1,321,137
3,202,715
33
Directors' transactions
Dividends totalling £276,000 (2024 - £40,167) were paid in the year in respect of shares held by the company's directors.
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
33
Directors' transactions
(Continued)
- 40 -
Advances
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Mr R D Kilgour -
244,078
125,872
(326,306)
43,644
244,078
125,872
(326,306)
43,644
34
Controlling party
The directors consider the ultimate controlling party throughout the current year and prior year to be Mr R D Kilgour, director.
35
Cash generated from group operations
2025
2024
£
£
Profit after taxation
405,794
454,080
Adjustments for:
Share of results of associates and joint ventures
43,778
58,000
Taxation charged
592,106
301,773
Finance costs
810,651
666,256
Investment income
(75,725)
(123,237)
Loss/(gain) on disposal of tangible fixed assets
109,801
(202,271)
Loss on disposal of investment property
36,725
Amortisation and impairment of intangible assets
318,177
133,753
Depreciation and impairment of tangible fixed assets
1,352,737
818,115
Movements in working capital:
Decrease/(increase) in stocks
3,077,233
(152,332)
Decrease in debtors
138,954
568,721
(Decrease)/increase in creditors
(755,548)
1,791,939
Cash generated from operations
6,054,683
4,314,797
DOW INVESTMENTS PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 41 -
36
Cash absorbed by operations - company
2025
2024
£
£
Loss after taxation
(743,044)
(455,984)
Adjustments for:
Finance costs
611,861
533,713
Investment income
(530,970)
(587,803)
Amortisation and impairment of intangible assets
1,539
1,379
Depreciation and impairment of tangible fixed assets
6,182
6,211
Movements in working capital:
Increase in debtors
(1,826,739)
(428,847)
(Decrease)/increase in creditors
(205,274)
674,999
Cash absorbed by operations
(2,686,445)
(256,332)
37
Analysis of changes in net debt - group
1 December 2024
Cash flows
30 November 2025
£
£
£
Cash at bank and in hand
4,661,179
141,002
4,802,181
Borrowings excluding overdrafts
(7,904,137)
(2,955,399)
(10,859,536)
Payment of finance leases obligations
(22,393)
22,393
-
(3,265,351)
(2,792,004)
(6,057,355)
38
Analysis of changes in net debt - company
1 December 2024
Cash flows
30 November 2025
£
£
£
Cash at bank and in hand
2,478,802
(986,425)
1,492,377
Borrowings excluding overdrafts
(6,491,447)
(1,870,889)
(8,362,336)
(4,012,645)
(2,857,314)
(6,869,959)
2025-11-302024-12-01falsefalseCCH SoftwareCCH Accounts Production 2026.100Mr R D KilgourMrs A NeilsonMr L M BainfalseSC125363bus:Consolidated2024-12-012025-11-30SC1253632024-12-012025-11-30SC125363bus:Director12024-12-012025-11-30SC125363bus:Director22024-12-012025-11-30SC125363bus:Director32024-12-012025-11-30SC125363bus:RegisteredOffice2024-12-012025-11-30SC125363bus:Agent12024-12-012025-11-30SC125363core:CapitalRedemptionReserve2023-11-30SC125363core:OtherMiscellaneousReserve2023-11-30SC125363core:ShareCapitalbus:Consolidated2025-11-30SC125363core:ShareCapitalbus:Consolidated2024-11-30SC125363core:SharePremiumbus:Consolidated2025-11-30SC125363core:SharePremiumbus:Consolidated2024-11-30SC125363core:RevaluationReservebus:Consolidated2025-11-30SC125363core:RevaluationReservebus:Consolidated2024-11-30SC125363core:OtherMiscellaneousReservebus:Consolidated2025-11-30SC125363core:OtherMiscellaneousReservebus:Consolidated2024-11-30SC125363core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-11-30SC125363core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-11-30SC125363core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2025-11-30SC125363core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2024-11-30SC125363core:Non-controllingInterestsbus:Consolidated2025-11-30SC125363core:Non-controllingInterestsbus:Consolidated2024-11-30SC125363bus:Consolidated2025-11-30SC125363bus:Consolidated2024-11-30SC125363core:ShareCapital2025-11-30SC125363core:ShareCapital2024-11-30SC125363core:SharePremium2025-11-30SC125363core:SharePremium2024-11-30SC125363core:RetainedEarningsAccumulatedLosses2025-11-30SC125363core:RetainedEarningsAccumulatedLosses2024-11-30SC1253632025-11-30SC1253632024-11-30SC125363core:ShareCapitalbus:Consolidated2023-11-30SC125363core:SharePremiumbus:Consolidated2023-11-30SC125363core:RevaluationReservebus:Consolidated2023-11-30SC1253632023-11-30SC125363core:ShareCapital2023-11-30SC125363core:SharePremium2023-11-30SC125363core:RevaluationReservebus:Consolidated2024-11-30SC125363core:RevaluationReserve2024-11-30SC125363core:RevaluationReserve2023-11-30SC125363core:RevaluationReserve2025-11-30SC125363bus:Consolidated2023-12-012024-11-30SC1253632023-12-012024-11-30SC125363core:RevaluationReservebus:Consolidated2023-12-012024-11-30SC125363core:RevenueReservesInvestmentFundsOnlybus:Consolidated2023-12-012024-11-30SC125363core:RevaluationReservebus:Consolidated2024-12-012025-11-30SC125363core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-012025-11-30SC125363core:Goodwillbus:Consolidated2025-11-30SC125363core:Goodwillbus:Consolidated2024-11-30SC125363core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-11-30SC125363core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-11-30SC125363core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2025-11-30SC125363core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-11-30SC125363core:PatentsTrademarksLicencesConcessionsSimilar2025-11-30SC125363core:PatentsTrademarksLicencesConcessionsSimilar2024-11-30SC125363core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-11-30SC125363core:LeaseholdImprovementsbus:Consolidated2025-11-30SC125363core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2025-11-30SC125363core:PlantMachinerybus:Consolidated2025-11-30SC125363core:FurnitureFittingsbus:Consolidated2025-11-30SC125363core:ComputerEquipmentbus:Consolidated2025-11-30SC125363core:MotorVehiclesbus:Consolidated2025-11-30SC125363core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-11-30SC125363core:LeaseholdImprovementsbus:Consolidated2024-11-30SC125363core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-11-30SC125363core:PlantMachinerybus:Consolidated2024-11-30SC125363core:FurnitureFittingsbus:Consolidated2024-11-30SC125363core:ComputerEquipmentbus:Consolidated2024-11-30SC125363core:MotorVehiclesbus:Consolidated2024-11-30SC125363core:PlantMachinery2025-11-30SC125363core:FurnitureFittings2025-11-30SC125363core:ComputerEquipment2025-11-30SC125363core:PlantMachinery2024-11-30SC125363core:FurnitureFittings2024-11-30SC125363core:ComputerEquipment2024-11-30SC125363core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-11-30SC125363core:CurrentFinancialInstrumentsbus:Consolidated2024-11-30SC125363bus:Consolidated2023-11-30SC125363core:Goodwill2024-12-012025-11-30SC125363core:IntangibleAssetsOtherThanGoodwill2024-12-012025-11-30SC125363core:PatentsTrademarksLicencesConcessionsSimilar2024-12-012025-11-30SC125363core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-012025-11-30SC125363core:LeaseholdImprovements2024-12-012025-11-30SC125363core:PlantMachinery2024-12-012025-11-30SC125363core:FurnitureFittings2024-12-012025-11-30SC125363core:ComputerEquipment2024-12-012025-11-30SC125363core:MotorVehicles2024-12-012025-11-30SC125363core:UKTaxbus:Consolidated2024-12-012025-11-30SC125363core:UKTaxbus:Consolidated2023-12-012024-11-30SC125363bus:Consolidated12024-12-012025-11-30SC125363bus:Consolidated12023-12-012024-11-30SC125363bus:Consolidated22024-12-012025-11-30SC125363bus:Consolidated22023-12-012024-11-30SC125363core:Goodwillbus:Consolidated2024-11-30SC125363core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-11-30SC125363bus:Consolidated2024-11-30SC125363core:PatentsTrademarksLicencesConcessionsSimilar2024-11-30SC125363core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-12-012025-11-30SC125363core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-12-012025-11-30SC125363core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-12-012025-11-30SC125363core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2024-12-012025-11-30SC125363core:Goodwillbus:Consolidated2024-12-012025-11-30SC125363core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-012025-11-30SC125363core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-11-30SC125363core:LeaseholdImprovementsbus:Consolidated2024-11-30SC125363core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-11-30SC125363core:PlantMachinerybus:Consolidated2024-11-30SC125363core:FurnitureFittingsbus:Consolidated2024-11-30SC125363core:ComputerEquipmentbus:Consolidated2024-11-30SC125363core:MotorVehiclesbus:Consolidated2024-11-30SC125363core:PlantMachinery2024-11-30SC125363core:FurnitureFittings2024-11-30SC125363core:ComputerEquipment2024-11-30SC1253632024-11-30SC125363core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-012025-11-30SC125363core:LeaseholdImprovementsbus:Consolidated2024-12-012025-11-30SC125363core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-012025-11-30SC125363core:PlantMachinerybus:Consolidated2024-12-012025-11-30SC125363core:FurnitureFittingsbus:Consolidated2024-12-012025-11-30SC125363core:ComputerEquipmentbus:Consolidated2024-12-012025-11-30SC125363core:MotorVehiclesbus:Consolidated2024-12-012025-11-30SC125363core:MotorVehicles2025-11-30SC125363core:MotorVehicles2024-11-30SC125363core:UnlistedNon-exchangeTradedbus:Consolidated2025-11-30SC125363core:UnlistedNon-exchangeTradedbus:Consolidated2024-11-30SC125363core:UnlistedNon-exchangeTraded2025-11-30SC125363core:UnlistedNon-exchangeTraded2024-11-30SC125363core:Subsidiary12024-12-012025-11-30SC125363core:Subsidiary22024-12-012025-11-30SC125363core:Subsidiary32024-12-012025-11-30SC125363core:Subsidiary42024-12-012025-11-30SC125363core:Subsidiary52024-12-012025-11-30SC125363core:Subsidiary62024-12-012025-11-30SC125363core:Subsidiary72024-12-012025-11-30SC125363core:Subsidiary82024-12-012025-11-30SC125363core:Subsidiary92024-12-012025-11-30SC125363core:Subsidiary102024-12-012025-11-30SC125363core:Subsidiary112024-12-012025-11-30SC125363core:Subsidiary122024-12-012025-11-30SC125363core:Subsidiary132024-12-012025-11-30SC125363core:Subsidiary142024-12-012025-11-30SC125363core:Subsidiary152024-12-012025-11-30SC125363core:Subsidiary162024-12-012025-11-30SC125363core:Subsidiary172024-12-012025-11-30SC125363core:Subsidiary182024-12-012025-11-30SC125363core:Subsidiary192024-12-012025-11-30SC125363core:Subsidiary202024-12-012025-11-30SC125363core:Subsidiary112024-12-012025-11-30SC125363core:Subsidiary222024-12-012025-11-30SC125363core:Subsidiary332024-12-012025-11-30SC125363core:Subsidiary442024-12-012025-11-30SC125363core:Subsidiary552024-12-012025-11-30SC125363core:Subsidiary662024-12-012025-11-30SC125363core:Subsidiary772024-12-012025-11-30SC125363core:Subsidiary882024-12-012025-11-30SC125363core:Subsidiary992024-12-012025-11-30SC125363core:Subsidiary10102024-12-012025-11-30SC125363core:Subsidiary11112024-12-012025-11-30SC125363core:Subsidiary12122024-12-012025-11-30SC125363core:Subsidiary13132024-12-012025-11-30SC125363core:Subsidiary14142024-12-012025-11-30SC125363core:Subsidiary15152024-12-012025-11-30SC125363core:Subsidiary16162024-12-012025-11-30SC125363core:Subsidiary17172024-12-012025-11-30SC125363core:Subsidiary18182024-12-012025-11-30SC125363core:Subsidiary19192024-12-012025-11-30SC125363core:Subsidiary20202024-12-012025-11-30SC125363core:Associate12024-12-012025-11-30SC125363core:Associate112024-12-012025-11-30SC125363core:CurrentFinancialInstrumentsbus:Consolidated2025-11-30SC125363core:CurrentFinancialInstruments2025-11-30SC125363core:CurrentFinancialInstruments2024-11-30SC125363core:CurrentFinancialInstrumentsbus:Consolidated12025-11-30SC125363core:CurrentFinancialInstrumentsbus:Consolidated12024-11-30SC125363core:CurrentFinancialInstruments22025-11-30SC125363core:CurrentFinancialInstruments22024-11-30SC125363core:Non-currentFinancialInstrumentsbus:Consolidated2025-11-30SC125363core:Non-currentFinancialInstrumentsbus:Consolidated2024-11-30SC125363core:Non-currentFinancialInstruments2025-11-30SC125363core:Non-currentFinancialInstruments2024-11-30SC125363core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-11-30SC125363core:CurrentFinancialInstrumentscore:WithinOneYear2025-11-30SC125363core:CurrentFinancialInstrumentscore:WithinOneYear2024-11-30SC125363core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-11-30SC125363core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-11-30SC125363core:Non-currentFinancialInstrumentscore:AfterOneYear2025-11-30SC125363core:Non-currentFinancialInstrumentscore:AfterOneYear2024-11-30SC125363core:WithinOneYearbus:Consolidated2025-11-30SC125363core:WithinOneYearbus:Consolidated2024-11-30SC125363core:WithinOneYear2025-11-30SC125363core:WithinOneYear2024-11-30SC125363core:BetweenTwoFiveYearsbus:Consolidated2025-11-30SC125363core:BetweenTwoFiveYearsbus:Consolidated2024-11-30SC125363core:BetweenTwoFiveYears2025-11-30SC125363core:BetweenTwoFiveYears2024-11-30SC125363bus:PrivateLimitedCompanyLtd2024-12-012025-11-30SC125363bus:FRS1022024-12-012025-11-30SC125363bus:Audited2024-12-012025-11-30SC125363bus:ConsolidatedGroupCompanyAccounts2024-12-012025-11-30SC125363bus:FullAccounts2024-12-012025-11-30xbrli:purexbrli:sharesiso4217:GBP