Company Registration No. 01125953 (England and Wales)
HVR PENTAGON LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
PAGES FOR FILING WITH REGISTRAR
HVR PENTAGON LIMITED
CONTENTS
Page
Statement of financial position
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
HVR PENTAGON LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 MAY 2025
31 May 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
35,005
Tangible assets
4
149,282
102,811
184,287
102,811
Current assets
Stocks
314,714
188,889
Debtors
5
536,358
368,462
Cash at bank and in hand
261,734
632,158
1,112,806
1,189,509
Creditors: amounts falling due within one year
6
(679,784)
(855,399)
Net current assets
433,022
334,110
Total assets less current liabilities
617,309
436,921
Creditors: amounts falling due after more than one year
7
(3,043)
(3,616)
Provisions for liabilities
(29,151)
(16,507)
Net assets
585,115
416,798
Capital and reserves
Called up share capital
8
68
68
Capital redemption reserve
33
33
Profit and loss reserves
585,014
416,697
Total equity
585,115
416,798
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 28 May 2026 and are signed on its behalf by:
S. M. Elliott
Director
Company Registration No. 01125953
HVR PENTAGON LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2025
- 2 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 June 2023
68
33
215,166
215,267
Year ended 31 May 2024:
Profit and total comprehensive income for the year
-
-
201,531
201,531
Balance at 31 May 2024
68
33
416,697
416,798
Year ended 31 May 2025:
Profit and total comprehensive income for the year
-
-
168,317
168,317
Balance at 31 May 2025
68
33
585,014
585,115
HVR PENTAGON LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 3 -
1
Accounting policies
Company information
HVR Pentagon Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 15-19 Bedesway, Bede Industrial Estate, Jarrow, United Kingdom, NE32 3EG.
1.1
Accounting convention
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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.
1.2
Going concern
The financial statements have been prepared on a going concern basis.true
The company meets its day to day working capital requirements through cash generated from operations and group banking facilities. The company's forecasts and projections for the next twelve months show that the company should be able to continue in operational existence for that period and to be able to trade and meets its debts as they fall due. The directors have stress tested their forecasts, taking into account various scenarios and remain confident that the uncertainties do not cast significant doubt on the company's ability to continue as a going concern.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.4
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. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, being 15% reducing balance.
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.
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
HVR PENTAGON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 4 -
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Plant and equipment
15% reducing balance
Fixtures and fittings
10% reducing balance
Office equipment
Straight line over 3 years
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 the income statement.
1.6
Impairment of fixed assets
At each reporting period end date, the company 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.
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 the income statement.
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 the income statement.
1.7
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 the income statement. Reversals of impairment losses are also recognised in the income statement.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.
HVR PENTAGON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 5 -
1.9
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 statement of financial position 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 certain 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.
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 certain 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.
1.10
Equity instruments
Equity instruments issued by the company 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 company.
1.11
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 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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
HVR PENTAGON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 6 -
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.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to the income statement 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.
1.15
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
Government grants are recognised in accordance with the accruals model. Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.
1.16
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in the income statement.
HVR PENTAGON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 7 -
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
15
14
3
Intangible fixed assets
Goodwill
£
Cost
At 1 June 2024
Additions
40,003
At 31 May 2025
40,003
Amortisation and impairment
At 1 June 2024
Amortisation charged for the year
4,998
At 31 May 2025
4,998
Carrying amount
At 31 May 2025
35,005
At 31 May 2024
Goodwill above arose on the acquisition of the trade and assets of an LPC Power Resistor and LPC Rheostats and Potentiometers manufacturing business acquired during the current year.
HVR PENTAGON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 8 -
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Office equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 June 2024
229,408
25,055
46,928
35,000
336,391
Additions
27,293
1,247
3,970
32,510
Business combinations
40,000
40,000
At 31 May 2025
296,701
26,302
50,898
35,000
408,901
Depreciation and impairment
At 1 June 2024
139,773
23,484
46,406
23,917
233,580
Depreciation charged in the year
22,258
194
818
2,769
26,039
At 31 May 2025
162,031
23,678
47,224
26,686
259,619
Carrying amount
At 31 May 2025
134,670
2,624
3,674
8,314
149,282
At 31 May 2024
89,635
1,571
522
11,083
102,811
Plant and equipment acquired on business combinations above relate to the assets of an LPC Power Resistor and LPC Rheostats and Potentiometers manufacturing business acquired during the current year.
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
471,571
331,188
Amounts owed by group undertakings
15,396
15,396
Other debtors
27,527
Prepayments and accrued income
21,864
21,878
536,358
368,462
Amounts owed by group undertakings are unsecured, interest free and repayable on demand.
Trade debtors are shown net of a provision for bad debt of £7,513 (2024 - £5,916).
HVR PENTAGON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 9 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
100,530
64,194
Amounts owed to group undertakings
444,834
680,458
Corporation tax
113,312
68,781
Other taxation and social security
7,932
12,679
Government grants
632
706
Accruals and deferred income
12,544
28,581
679,784
855,399
Amounts owed to group undertakings are unsecured, interest free and repayable on demand.
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
3,043
3,616
8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
68
68
68
68
9
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:
The auditor's report was unqualified.
The senior statutory auditor was Grant Roger and the auditor was Johnston Carmichael LLP.
10
Financial commitments, guarantees and contingent liabilities
The total amount of financial commitments not included in the statement of financial position is £9,150 (2024 - £Nil).
HVR PENTAGON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 10 -
11
Related party transactions
The company has taken advantage of the exemption available in FRS 102 1A whereby it has not disclosed transactions with the immediate parent or any fellow wholly owned subsidiary undertaking of the group.
12
Parent company
The immediate parent undertaking of the company is HVR Limited. The ultimate parent undertaking is Hawkridge Holdings Limited who heads the smallest group of undertakings for which consolidated financial statements are prepared including the company. The registered address of Hawkridge Holdings Limited is Unit 15-19 Bedesway, Bede Industrial Estate, Jarrow, Tyne And Wear, NE32 3EN.
The ultimate controlling party is S. M. Elliott.
2025-05-312024-06-01falsefalsefalse28 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityS. M. ElliottK. S. McLaughlinS. McLaughlin011259532024-06-012025-05-31011259532025-05-31011259532024-05-3101125953core:NetGoodwill2025-05-3101125953core:NetGoodwill2024-05-3101125953core:PlantMachinery2025-05-3101125953core:FurnitureFittings2025-05-3101125953core:ComputerEquipment2025-05-3101125953core:MotorVehicles2025-05-3101125953core:PlantMachinery2024-05-3101125953core:FurnitureFittings2024-05-3101125953core:ComputerEquipment2024-05-3101125953core:MotorVehicles2024-05-3101125953core:CurrentFinancialInstrumentscore:WithinOneYear2025-05-3101125953core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-3101125953core:Non-currentFinancialInstrumentscore:AfterOneYear2025-05-3101125953core:Non-currentFinancialInstrumentscore:AfterOneYear2024-05-3101125953core:ShareCapital2025-05-3101125953core:ShareCapital2024-05-3101125953core:CapitalRedemptionReserve2025-05-3101125953core:CapitalRedemptionReserve2024-05-3101125953core:RetainedEarningsAccumulatedLosses2025-05-3101125953core:RetainedEarningsAccumulatedLosses2024-05-3101125953core:ShareCapital2023-05-3101125953core:CapitalRedemptionReserve2023-05-3101125953core:RetainedEarningsAccumulatedLosses2023-05-31011259532023-05-3101125953core:ShareCapitalOrdinaryShareClass12025-05-3101125953core:ShareCapitalOrdinaryShareClass12024-05-3101125953bus:Director12024-06-012025-05-3101125953core:RetainedEarningsAccumulatedLosses2023-06-012024-05-31011259532023-06-012024-05-3101125953core:RetainedEarningsAccumulatedLosses2024-06-012025-05-3101125953core:Goodwill2024-06-012025-05-3101125953core:PlantMachinery2024-06-012025-05-3101125953core:FurnitureFittings2024-06-012025-05-3101125953core:ComputerEquipment2024-06-012025-05-3101125953core:MotorVehicles2024-06-012025-05-3101125953core:NetGoodwill2024-05-3101125953core:NetGoodwill2024-06-012025-05-3101125953core:PlantMachinery2024-05-3101125953core:FurnitureFittings2024-05-3101125953core:ComputerEquipment2024-05-3101125953core:MotorVehicles2024-05-31011259532024-05-3101125953core:CurrentFinancialInstruments2025-05-3101125953core:CurrentFinancialInstruments2024-05-3101125953core:Non-currentFinancialInstruments2025-05-3101125953core:Non-currentFinancialInstruments2024-05-3101125953bus:OrdinaryShareClass12024-06-012025-05-3101125953bus:OrdinaryShareClass12025-05-3101125953bus:OrdinaryShareClass12024-05-3101125953bus:PrivateLimitedCompanyLtd2024-06-012025-05-3101125953bus:SmallCompaniesRegimeForAccounts2024-06-012025-05-3101125953bus:FRS1022024-06-012025-05-3101125953bus:Audited2024-06-012025-05-3101125953bus:Director22024-06-012025-05-3101125953bus:CompanySecretary12024-06-012025-05-3101125953bus:FullAccounts2024-06-012025-05-31xbrli:purexbrli:sharesiso4217:GBP