Company registration number 00982241 (England and Wales)
CHEMPLAS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
CHEMPLAS LIMITED
COMPANY INFORMATION
Directors
S R Gannon
M J Middlemiss
S C Collier
Company number
00982241
Registered office
Triskell House
Brunswick Industrial Estate
Brunswick Village
Newcastle upon Tyne
NE13 7BA
Auditor
Sumer Auditco Limited
Unit 2
Gosforth Park Avenue
Newcastle Upon Tyne
NE12 8EG
CHEMPLAS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 22
CHEMPLAS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

Principal activities

The principal activity of the company continued to be that of specialist roofing, cladding and glazing contractors.

Review of the business

Based in the North East, the Company is involved in the provision of roofing, cladding and glazing contracting, specialising in the design and build of architectural constructions in a variety of sectors across the UK. During the financial year ended 2025, the Company achieved turnover of £14,890,756 (2024 - £15,253,313), representing a marginal decrease compared to the prior year. This slight reduction reflects the competitive market environment and timing of project commencements rather than a reduction in underlying demand for the Company’s services.

 

Despite ongoing economic uncertainty within the construction industry, the Company continued to secure a number of high-profile contracts during the year. These contracts were delivered predominantly across the North East of England and North Yorkshire, reinforcing the Company’s strong regional presence and reputation for delivering technically complex building envelope solutions.

 

Operationally, the Company remained focused on maintaining quality standards, health and safety performance, and effective project delivery. Management continued to place emphasis on careful contract selection and cost control to mitigate risks associated with material price volatility, labour availability and subcontractor performance, which remain key challenges within the sector.

 

The directors consider that the Company’s order book and established client relationships provide a stable platform for future activity. While market conditions continue to present challenges, particularly in relation to cost inflation and competitive tendering, the Company is well positioned to respond to opportunities within its specialist markets through its technical expertise and experienced workforce.

Principal Risks and Uncertainties

The management and execution of Chemplas Limited business strategy is subject to a number of risks. These risks are reviewed by the board and policies put in place to mitigate them.

 

The key business and financial risks are:

 

Liquidity risk

The directors regularly monitor the financial information to ensure that any risks in this area are considered on a timely basis.

 

Credit risk

The directors monitor credit risk and consider whether the current policy of strict credit checks meets company objectives of managing its exposure.

 

Interest rate risk

The directors monitor interest rate risk and consider whether the current policy meets company objectives of managing its exposure.

 

Employees

The directors recognise company performance depends largely on its key employees. Employees are remunerated with competitive packages and conditions as well as specific employee incentive schemes.

CHEMPLAS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Key performance indicators

The directors consider turnover, gross profit and EBITDA (earnings before interest, tax, depreciation and amortisation, before any exceptional items) to be the key measures of the company's performance:

 

•    Turnover for the year was £14,890,756 (2024 - £15,253,313).

 

•    Gross profit margin for the year was 26% (2024 - 19%).

 

•    EBITDA for the year was £766,442 (2024 - £818,650).

 

The profit before tax for the year was £747,504 (2024 - £801,520) and the net asset position at year end was £4,260,519 (2024 - £3,688,672).

 

The directors consider the company's key performance indicators to be satisfactory in light of the prevailing economic and industry conditions.

On behalf of the board

S C Collier
Director
29 May 2026
CHEMPLAS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

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

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £1,488. 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:

S R Gannon
M J Middlemiss
S C Collier
Auditor

In accordance with the company's articles, a resolution proposing that Sumer Auditco Limited be reappointed as auditor of the company will be put at a General Meeting.

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 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 of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and 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 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 company’s auditor 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 company’s auditor is aware of that information.

CHEMPLAS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
On behalf of the board
S C Collier
Director
29 May 2026
CHEMPLAS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CHEMPLAS LIMITED
- 5 -
Opinion

We have audited the financial statements of Chemplas Limited (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity 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:

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the 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 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 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:

CHEMPLAS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CHEMPLAS LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the 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:

 

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 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 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.

CHEMPLAS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CHEMPLAS LIMITED (CONTINUED)
- 7 -
Capability of the audit in detecting irregularities, including fraud

Discussions with and enquiries of management and those charged with governance were held with a view to identifying those laws and regulations that could be expected to have a material impact on the financial statements. During the engagement team briefing, the outcomes of these discussions and enquiries were shared with the team, as well as consideration as to where and how fraud may occur in the entity.

 

The following laws and regulations were identified as being of significance to the entity:

 

 

 

Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: inquiries of management and those charged with governance as to whether the entity complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claims; inspection of relevant legal correspondence and legal costs incurred; review of board minutes; testing the appropriateness of journal entries; and the performance of analytical review to identify unexpected movements in account balances which may be indicative of fraud.

 

No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity's controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).

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.

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 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 company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Paul Gainford (Senior Statutory Auditor)
For and on behalf of Sumer Auditco Limited, Statutory Auditor
Unit 2
Gosforth Park Avenue
Newcastle Upon Tyne
NE12 8EG
29 May 2026
CHEMPLAS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
14,890,756
15,253,313
Cost of sales
(11,031,670)
(12,351,366)
Gross profit
3,859,086
2,901,947
Administrative expenses
(3,206,919)
(2,145,066)
Operating profit
4
652,167
756,881
Interest receivable and similar income
7
98,358
50,391
Interest payable and similar expenses
(3,021)
(5,752)
Profit before taxation
747,504
801,520
Tax on profit
8
(174,169)
87,011
Profit for the financial year
573,335
888,531

The profit and loss account has been prepared on the basis that all operations are continuing operations.

CHEMPLAS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
£
£
Profit for the year
573,335
888,531
Other comprehensive income
-
-
Total comprehensive income for the year
573,335
888,531
CHEMPLAS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
169,353
299,222
Investments
11
11,940
11,940
181,293
311,162
Current assets
Stocks
13
992
87,557
Debtors
14
5,896,712
3,310,375
Cash at bank and in hand
757,411
4,058,272
6,655,115
7,456,204
Creditors: amounts falling due within one year
15
(2,552,031)
(4,078,694)
Net current assets
4,103,084
3,377,510
Total assets less current liabilities
4,284,377
3,688,672
Provisions for liabilities
Deferred tax liability
16
23,858
-
0
(23,858)
-
Net assets
4,260,519
3,688,672
Capital and reserves
Called up share capital
18
3,500
3,500
Profit and loss reserves
4,257,019
3,685,172
Total equity
4,260,519
3,688,672
The financial statements were approved by the board of directors and authorised for issue on 29 May 2026 and are signed on its behalf by:
S C Collier
Director
Company registration number 00982241 (England and Wales)
CHEMPLAS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2024
3,500
2,798,141
2,801,641
Year ended 31 December 2024:
Profit and total comprehensive income
-
888,531
888,531
Dividends
9
-
(1,500)
(1,500)
Balance at 31 December 2024
3,500
3,685,172
3,688,672
Year ended 31 December 2025:
Profit and total comprehensive income
-
573,335
573,335
Dividends
9
-
(1,488)
(1,488)
Balance at 31 December 2025
3,500
4,257,019
4,260,519
CHEMPLAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
1
Accounting policies
Company information

Chemplas Limited is a private company limited by shares incorporated in England and Wales. The registered office is Triskell House, Brunswick Industrial Estate, Brunswick Village, Newcastle upon Tyne, NE13 7BA.

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. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group 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:

 

The financial statements of the company are consolidated in the financial statements of MCG Holdco Limited. These consolidated financial statements are available from its registered office, Triskell House Brunswick Industrial Estate Brunswick Village Newcastle upon Tyne NE13 7BA.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting.true

1.3
Turnover

Turnover represents the sales value of work done net of VAT and trade discounts. Construction contract turnover is calculated as the value of the contract works completed at the balance sheet date, as outlined below. Profit recognised is based on the stage of completion of a contract. Provision is made in full for anticipated losses on uncompleted contracts. Where turnover differs from amounts invoiced, the balance is included in amounts recoverable on long term contracts or payments on account as appropriate.

Construction contracts

Where the outcome of long term 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, are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

Where the outcome of a long term contract cannot be estimated reliably, contract costs are recognised as expenses in the period in which they are incurred and contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable.

Amounts recoverable from long term contracts, which are included in debtors, are stated at the net sales value of work done after provision for contingencies and anticipated future losses on contracts, less amounts received as progress payments on account. Excess progress payments are included in creditors as payments on account.

CHEMPLAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
1.4
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:

Leasehold improvements
10% reducing balance
Plant and machinery
25% reducing balance
Motor vehicles
25% reducing balance

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.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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).

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

1.8
Financial instruments

The company 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 company's balance sheet when the company 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.

CHEMPLAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
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 company 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 company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, 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 company’s contractual obligations expire or are discharged or cancelled.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account 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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

CHEMPLAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
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 profit and loss account, 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.

1.10
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, if considered material to the financial statements.

 

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

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Leases
As lessee

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 leases asset are consumed.

CHEMPLAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Assessing areas of impairment

In assessing whether there have been any indicators of impairment in assets, the directors have considered both external and internal sources of information such as market conditions and experience of recoverability. There have been no indicators of impairments identified during the current financial year.

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.

Determining residual values and useful economic lives of intangible and tangible fixed assets

The group depreciates tangible assets over their estimated useful lives. The estimation of the useful lives of assets is based on historic performance as well as expectations about future use and therefore requires estimates and assumptions to be applied by management.

 

Judgement is applied by management when determining the residual values for intangible and tangible assets. When determining the residual value management aim to assess the amount that the company would currently receive as consideration for the disposal of the asset expected at the end of its useful life.

 

The carrying amount of tangible assets at the reporting date was £169,353 (2024 - £299,222).

Recoverability of amounts recoverable on long term contracts

The group establishes a provision for debtors that are estimated not to be recoverable. When assessing the recoverability the directors consider factors such as the ageing of debtors, past experience of recoverability, and the credit profile of individual customers. The carrying value of this provision is £nil (2024 - £nil).

Revenue recognition in respect of construction contracts

The group uses the percentage of completion method to recognise project revenue for construction contracts. The method requires the directors to estimate the future profits and losses expected for each contract. The method also requires the directors to estimate the level of completion at which profits and losses can reliably forecast and hence recognised. Variations to estimates could result in the over or under recognition of revenue.

Provision for future losses on long-term contracts

The group makes a provision for foreseeable future losses on contracts. The directors are required to estimate the likely losses on each contract still in progress at year end. This estimate is based on past experience of the performance of similar projects. The carrying value of this provision is £nil (2024 - £nil).

CHEMPLAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Contract Revenue
14,890,756
15,253,313
2025
2024
£
£
Other revenue
Interest income
98,358
21,663
Dividends received
-
28,728

Turnover arose wholly within the United Kingdom.

4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
15,000
14,000
Depreciation of tangible fixed assets
59,656
73,197
Loss/(profit) on disposal of tangible fixed assets
54,619
(11,428)
Operating lease charges
56,044
65,402
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Directors
3
3
Management and administrative
19
15
Direct labour
26
22
Total
48
40

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
2,355,845
2,079,427
Social security costs
357,660
205,427
Pension costs
551,129
254,248
3,264,634
2,539,102
CHEMPLAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
663,874
500,400
Company pension contributions to defined contribution schemes
372,278
100,000
1,036,152
600,400
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
244,696
153,587
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
98,358
21,663
Income from fixed asset investments
Income from shares in group undertakings
-
0
28,728
Total income
98,358
50,391
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
150,311
-
0
Adjustments in respect of prior periods
-
0
(87,011)
Total current tax
150,311
(87,011)
Deferred tax
Origination and reversal of timing differences
23,858
-
0
Total tax charge/(credit)
174,169
(87,011)
CHEMPLAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
8
Taxation
(Continued)
- 19 -

The actual charge/(credit) 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
747,504
801,520
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
186,876
200,380
Tax effect of expenses that are not deductible in determining taxable profit
13,666
786
Gains not taxable
-
0
1,587
Tax effect of utilisation of tax losses not previously recognised
(77,157)
(159,078)
Adjustments in respect of prior years
-
0
(87,011)
Permanent capital allowances in excess of depreciation
26,926
(36,493)
Dividend income
-
0
(7,182)
Deferred tax charge
23,858
-
0
Taxation charge/(credit) for the year
174,169
(87,011)
9
Dividends
2025
2024
£
£
Final paid
1,488
1,500
10
Tangible fixed assets
Leasehold improvements
Plant and machinery
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2025
98,489
120,955
385,646
605,090
Additions
-
0
2,400
-
0
2,400
Disposals
-
0
-
0
(114,827)
(114,827)
At 31 December 2025
98,489
123,355
270,819
492,663
Depreciation and impairment
At 1 January 2025
76,321
116,498
113,049
305,868
Depreciation charged in the year
2,360
1,572
55,724
59,656
Eliminated in respect of disposals
-
0
-
0
(42,214)
(42,214)
At 31 December 2025
78,681
118,070
126,559
323,310
CHEMPLAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
10
Tangible fixed assets
Leasehold improvements
Plant and machinery
Motor vehicles
Total
£
£
£
£
(Continued)
- 20 -
Carrying amount
At 31 December 2025
19,808
5,285
144,260
169,353
At 31 December 2024
22,168
4,457
272,597
299,222
11
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
12
11,940
11,940
12
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Chemplas Roofing Services Limited
Triskell House Brunswick, Industrial Estate Brunswick, Newcastle Upon Tyne, Tyne & Wear, NE13 7AB
Dormant
Direct
100.00
13
Stocks
2025
2024
£
£
Raw materials and consumables
992
87,557
14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Gross amounts owed by contract customers
1,626,412
1,454,531
Amounts owed by group undertakings
4,033,958
1,492,292
Other debtors
60,696
85,759
Prepayments and accrued income
175,646
277,793
5,896,712
3,310,375
CHEMPLAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
15
Creditors: amounts falling due within one year
2025
2024
£
£
Payments received on account
-
0
965,591
Trade creditors
1,938,020
2,568,834
Corporation tax
150,311
-
0
Other taxation and social security
88,097
89,929
Other creditors
5,295
11,370
Accruals and deferred income
370,308
442,970
2,552,031
4,078,694
16
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
23,858
-
2025
Movements in the year:
£
Liability at 1 January 2025
-
Charge to profit or loss
23,858
Liability at 31 December 2025
23,858
17
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
551,129
254,248

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

18
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
3,500
3,500
3,500
3,500
CHEMPLAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
19
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within 1 year
85,479
35,000
Years 2-5
200,818
140,000
After 5 years
291,667
326,667
577,964
501,667
20
Ultimate controlling party

The ultimate parent company of Chemplas Limited is MCG Holdco Limited and its registered office is Triskell House, Brunswick Industrial Estate, Brunswick Village, Newcastle upon Tyne, NE13 7BA.

The company is considered to be jointly controlled by Steven Collier, Steven Gannon and Marc Middlemiss due to their majority interest in the issued share capital of the parent undertaking.

The following are the parents of the largest and smallest groups in which this company's results are consolidated:

Largest group
MCG Holdco Limited
Smallest group
MCG Holdco Limited
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100S R GannonM J MiddlemissS C Collier009822412025-01-012025-12-3100982241bus:Director12025-01-012025-12-3100982241bus:Director22025-01-012025-12-3100982241bus:Director32025-01-012025-12-3100982241bus:RegisteredOffice2025-01-012025-12-31009822412025-12-31009822412024-01-012024-12-3100982241core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3100982241core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31009822412024-12-3100982241core:LeaseholdImprovements2025-12-3100982241core:PlantMachinery2025-12-3100982241core:MotorVehicles2025-12-3100982241core:LeaseholdImprovements2024-12-3100982241core:PlantMachinery2024-12-3100982241core:MotorVehicles2024-12-3100982241core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3100982241core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100982241core:ShareCapital2025-12-3100982241core:ShareCapital2024-12-3100982241core:RetainedEarningsAccumulatedLosses2025-12-3100982241core:RetainedEarningsAccumulatedLosses2024-12-3100982241core:ShareCapital2023-12-3100982241core:RetainedEarningsAccumulatedLosses2023-12-3100982241core:ShareCapitalOrdinaryShareClass12025-12-3100982241core:ShareCapitalOrdinaryShareClass12024-12-3100982241core:LeaseholdImprovements2025-01-012025-12-3100982241core:PlantMachinery2025-01-012025-12-3100982241core:MotorVehicles2025-01-012025-12-3100982241core:UKTax2025-01-012025-12-3100982241core:UKTax2024-01-012024-12-310098224112025-01-012025-12-310098224112024-01-012024-12-310098224122025-01-012025-12-310098224122024-01-012024-12-3100982241core:LeaseholdImprovements2024-12-3100982241core:PlantMachinery2024-12-3100982241core:MotorVehicles2024-12-31009822412024-12-3100982241core:Non-currentFinancialInstruments2025-12-3100982241core:Non-currentFinancialInstruments2024-12-3100982241core:Subsidiary12025-01-012025-12-3100982241core:Subsidiary112025-01-012025-12-3100982241core:CurrentFinancialInstruments2025-12-3100982241core:CurrentFinancialInstruments2024-12-3100982241bus:OrdinaryShareClass12025-01-012025-12-3100982241bus:OrdinaryShareClass12025-12-3100982241bus:OrdinaryShareClass12024-12-3100982241core:WithinOneYear2025-12-3100982241core:WithinOneYear2024-12-3100982241core:BetweenTwoFiveYears2025-12-3100982241core:BetweenTwoFiveYears2024-12-3100982241core:MoreThanFiveYears2025-12-3100982241core:MoreThanFiveYears2024-12-3100982241bus:PrivateLimitedCompanyLtd2025-01-012025-12-3100982241bus:FRS1022025-01-012025-12-3100982241bus:Audited2025-01-012025-12-3100982241bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP