Company registration number SC607605 (Scotland)
LINEAR DESIGN AND CONSTRUCT LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
LINEAR DESIGN AND CONSTRUCT LIMITED
COMPANY INFORMATION
Directors
S Holmes
R Broadley
G D Holmes
S Paterson
J Gilchrist
A Reid
Company number
SC607605
Registered office
7 Maxim Office Park
Parklands Avenue
Eurocentral
Motherwell
ML1 4WQ
Auditor
Azets Audit Services
Titanium 1
Kings Inch Place
Renfrew
United Kingdom
PA4 8WF
LINEAR DESIGN AND CONSTRUCT LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Income statement
7
Statement of comprehensive income
8
Statement of financial position
9
Statement of changes in equity
10
Notes to the financial statements
11 - 19
LINEAR DESIGN AND CONSTRUCT LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 1 -

The directors present the strategic report for the year ended 30 September 2025.

Review of the business

The company results for the year show a pre-tax profit of £810k (2024 £916k) on turnover of £31.6m (2024 £27.5m). The company has a net balance sheet value of £3.23m at 30 September 2025 (2023 £2.64m).

Principal risks and uncertainties

The company is exposed to a variety of business risks including competition; the Scottish and UK economy; liquidity risk and supply chain.

 

Economic Risk

The company is exposed to local and national market conditions. The directors closely follow economic indicators and consider the impact of economic movements when assessing new contract opportunities.

 

Liquidity Risk

The company manages its liquidity through a mixture of cash reserves and bank loans. The objective is to ensure a mix of funding offering flexibility and cost effectiveness to manage the needs of the company.

 

Supply Chain

The company has a strong working relationship with its suppliers and sub contractors and we believe these place the company in a strong position to continue trading profitably.

Key performance indicators

Despite the uncertainty within the market, we are clear about our strategy; we will continue to grow and serve as an essential tier 1 contractor to the UK construction industry. We have and will continue to win work with an order book in excess of our expectations. We have proven during this period to be an agile resilient and highly liquid business who is in a strong position to continue to grow even in these recessionary times.

Other performance indicators

The strength of our close and transparent customer and supplier relationships, alongside the continued support of our shareholders, puts the company in a strong position to continue to grow and move forward.

Other information and explanations

The company regularly monitors key performance indicators including turnover, gross profit, gross margin per contract and EBITDA.

On behalf of the board

S Paterson
Director
8 June 2026
LINEAR DESIGN AND CONSTRUCT LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 2 -

The directors present their annual report and financial statements for the year ended 30 September 2025.

Principal activities

The principal activity of the company continued to be that of design and construction solutions.

Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £128,398 (2024: £145,404). The directors do not recommend payment of a final 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 Holmes
R Broadley
G D Holmes
S Paterson
J Gilchrist
A Reid
Auditor

The auditor, Azets Audit Services, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of financial risk management and exposure to risks and uncertainties.

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.

On behalf of the board
S Paterson
Director
8 June 2026
LINEAR DESIGN AND CONSTRUCT LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 3 -

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.

LINEAR DESIGN AND CONSTRUCT LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF LINEAR DESIGN AND CONSTRUCT LIMITED
- 4 -
Opinion

We have audited the financial statements of Linear Design and Construct Limited (the 'company') for the year ended 30 September 2025 which comprise the income statement, the statement of comprehensive income, the statement of financial position, 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:

LINEAR DESIGN AND CONSTRUCT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF LINEAR DESIGN AND CONSTRUCT LIMITED
- 5 -
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 or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which 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.

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.

LINEAR DESIGN AND CONSTRUCT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF LINEAR DESIGN AND CONSTRUCT LIMITED
- 6 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.

Jennifer Alexander
Senior Statutory Auditor
For and on behalf of Azets Audit Services
8 June 2026
Chartered Accountants
Statutory Auditor
Titanium 1
Kings Inch Place
Renfrew
United Kingdom
PA4 8WF
LINEAR DESIGN AND CONSTRUCT LIMITED
INCOME STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 7 -
2025
2024
Notes
£
£
Turnover
31,553,549
27,452,802
Cost of sales
(28,734,337)
(24,769,496)
Gross profit
2,819,212
2,683,306
Administrative expenses
(2,009,365)
(1,857,382)
Operating profit
809,847
825,924
Interest receivable and similar income
5
-
0
89,710
Profit before taxation
809,847
915,634
Tax on profit
6
(92,251)
(21,757)
Profit for the financial year
717,596
893,877

The income statement has been prepared on the basis that all operations are continuing operations.

LINEAR DESIGN AND CONSTRUCT LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 8 -
2025
2024
£
£
Profit for the year
717,596
893,877
Other comprehensive income
-
-
Total comprehensive income for the year
717,596
893,877
LINEAR DESIGN AND CONSTRUCT LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
30 SEPTEMBER 2025
30 September 2025
- 9 -
2025
2024
Notes
£
£
£
£
Current assets
Debtors
8
9,939,985
9,484,133
Cash at bank and in hand
2,810,164
3,994,047
12,750,149
13,478,180
Creditors: amounts falling due within one year
9
(8,804,962)
(10,484,189)
Net current assets
3,945,187
2,993,991
Creditors: amounts falling due after more than one year
10
(713,450)
(351,452)
Net assets
3,231,737
2,642,539
Capital and reserves
Called up share capital
12
2
2
Profit and loss reserves
3,231,735
2,642,537
Total equity
3,231,737
2,642,539
The financial statements were approved by the board of directors and authorised for issue on 8 June 2026 and are signed on its behalf by:
S Paterson
Director
Company Registration No. SC607605
LINEAR DESIGN AND CONSTRUCT LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 October 2023
2
1,894,064
1,894,066
Year ended 30 September 2024:
Profit and total comprehensive income for the year
-
893,877
893,877
Dividends
7
-
(145,404)
(145,404)
Balance at 30 September 2024
2
2,642,537
2,642,539
Year ended 30 September 2025:
Profit and total comprehensive income for the year
-
717,596
717,596
Dividends
7
-
(128,398)
(128,398)
Balance at 30 September 2025
2
3,231,735
3,231,737
LINEAR DESIGN AND CONSTRUCT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 11 -
1
Accounting policies
Company information

Linear Design and Construct Limited is a private company limited by shares incorporated in Scotland. The registered office is 7 Maxim Office Park, Parklands Avenue, Eurocentral, Motherwell, ML1 4WQ.

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.

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 Linear UK Group Limited. These consolidated financial statements are available from its registered office, 7 Maxim Office Park, Parklands Avenue, Eurocentral, Motherwell, ML1 4WQ.

1.2
Going concern

The directors are required to prepare the statutory financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. In satisfaction of this responsibility the directors have considered the company's ability to meet its liabilities as they fall due.

 

The company meets its day to day working capital requirements through existing bank facilities and related party funding. Management information tools including budgets and cash flow forecasts are used to monitor and manage current and future liquidity.

 

The current and future financial position of the company, its cash flows and liquidity position have been reviewed by the directors. The directors have prepared detailed financial projections for a period extending to at least 12 months from the date of approval of these financial statements. The directors are confident that the existing funding facilities will provide sufficient headroom to meet forecast cash requirements having considered any additional requirements that would be contingent on a an extended downturn in activity over the same period.

 

As such, the directors consider that it is appropriate to prepare the financial statements on the going concern basis.

LINEAR DESIGN AND CONSTRUCT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 12 -
1.3
Turnover

Turnover represents the value of work done during the period ascertained by reference to contract measurement, excluding value added tax.

 

On the balance sheet a contract represents an asset where the gross value of work done exceeds payments to account on that contract. These are disclosed within debtors and amounts recoverable on contracts.

 

Retentions and payments on account receivable are included in amounts recoverable on contracts.

 

Payments on account received in excess of the value of work done are included in creditors.

1.4
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.

1.5
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 debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

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

Impairment of financial assets

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

 

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

 

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

LINEAR DESIGN AND CONSTRUCT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 13 -
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, 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.6
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.

1.7
Taxation

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

LINEAR DESIGN AND CONSTRUCT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 14 -
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.

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.

1.8
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.

1.9
Retirement benefits

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

1.10
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 profit or loss.

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.

LINEAR DESIGN AND CONSTRUCT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 15 -
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.

Long term contracts

Profit recognition on long term contracts is based on management's best estimate of the stage of completion of each contract. This is based on the best available information along with their experience of similar contracts. If applicable the level of loss recognised is based on forecasts, which can be determined with reasonable certainty.

3
Employees

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

2025
2024
Number
Number
Management
44
34

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
2,755,837
2,058,485
Social security costs
71,652
52,609
Pension costs
11,093
8,506
2,838,582
2,119,600
4
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
123,436
106,048
Company pension contributions to defined contribution schemes
2,119
3,630
125,555
109,678
5
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest receivable from group companies
-
0
89,710
LINEAR DESIGN AND CONSTRUCT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 16 -
6
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
92,251
26,785
Adjustments in respect of prior periods
-
0
(5,028)
Total current tax
92,251
21,757

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
809,847
915,634
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
202,462
228,909
Tax effect of expenses that are not deductible in determining taxable profit
7,130
3,561
Adjustments in respect of prior years
-
0
(5,028)
Group relief
(117,341)
(205,685)
Taxation charge for the year
92,251
21,757
7
Dividends
2025
2024
£
£
Interim paid
128,398
145,404
8
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,820,062
3,712,392
Gross amounts owed by contract customers
3,209,445
3,117,640
Amounts owed by group undertakings
4,595,217
866
9,624,724
6,830,898
LINEAR DESIGN AND CONSTRUCT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
8
Debtors
(Continued)
- 17 -
2025
2024
Amounts falling due after more than one year:
£
£
Gross amounts owed by contract customers
315,261
294,558
Amounts owed by group undertakings
-
0
2,358,677
315,261
2,653,235
Total debtors
9,939,985
9,484,133

Debtors greater than one year in 2024 are amounts owed by fellow subsidiary Linear Design & Construct (Manchester) Limited in relation to a loan. The loan is due for repayment by 31 December 2025 and earns interest at 4.5%.

 

9
Creditors: amounts falling due within one year
2025
2024
£
£
Payments received on account
710,880
219,748
Trade creditors
2,139,144
1,389,597
Amounts owed to group undertakings
542,927
200,167
Corporation tax
86,305
26,786
Other taxation and social security
513,505
895,298
Other creditors
348,919
413,466
Accruals and deferred income
4,463,282
7,339,127
8,804,962
10,484,189
10
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
713,450
351,452

The Royal Bank of Scotland plc hold standard security including a bond and floating charge over the assets of the company.

LINEAR DESIGN AND CONSTRUCT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 18 -
11
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
11,093
8,506

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.

12
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of 1p each
178
178
2
2

At the reporting date, the company had 178 ordinary shares in issue across four classes (A, B, C and D), each with a nominal value of £0.01, resulting in total issued share capital of £1.78. The issued share capital comprised 120 A ordinary shares, 40 B ordinary shares, 9 C ordinary shares and 9 D ordinary shares.

All share classes carry one vote per share. Dividends are entirely at the discretion of the directors, subject to approval of shareholders and may differ by class.

 

13
Financial commitments, guarantees and contingent liabilities

The company has provided an intercompany guarantee to Royal Bank of Scotland for the borrowings of Linear UK Group Limited and its subsidiaries.

14
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sales
Purchases
2025
2024
2025
2024
£
£
£
£
Entities with control, joint control or significant influence over the company
-
0
-
0
1,225,990
1,308,990
Other related parties
-
0
160,920
3,607,628
1,354,337
2025
2024
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
-
0
43,463
Other related parties
542,927
156,704
LINEAR DESIGN AND CONSTRUCT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
14
Related party transactions
(Continued)
- 19 -

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
1,405,472
-
Other related parties
3,189,745
2,500,866

Amounts due from other related parties are from an entity in which the immediate controlling party has an interest.

15
Ultimate controlling party

The immediate controlling party is Linear UK Group Limited, a company registered in Scotland.

 

The ultimate controlling party is Mr S Holmes by virtue of his majority shareholding in Linear UK Group Limited.

2025-09-302024-10-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100S HolmesR BroadleyG D HolmesS PatersonJ GilchristA ReidSC6076052024-10-012025-09-30SC607605bus:Director12024-10-012025-09-30SC607605bus:Director22024-10-012025-09-30SC607605bus:Director32024-10-012025-09-30SC607605bus:Director42024-10-012025-09-30SC607605bus:Director52024-10-012025-09-30SC607605bus:Director62024-10-012025-09-30SC607605bus:RegisteredOffice2024-10-012025-09-30SC6076052025-09-30SC6076052023-10-012024-09-30SC607605core:RetainedEarningsAccumulatedLosses2023-10-012024-09-30SC607605core:RetainedEarningsAccumulatedLosses2024-10-012025-09-30SC6076052024-09-30SC607605core:CurrentFinancialInstrumentscore:WithinOneYear2025-09-30SC607605core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-30SC607605core:Non-currentFinancialInstrumentscore:AfterOneYear2025-09-30SC607605core:Non-currentFinancialInstrumentscore:AfterOneYear2024-09-30SC607605core:ShareCapital2025-09-30SC607605core:ShareCapital2024-09-30SC607605core:RetainedEarningsAccumulatedLosses2025-09-30SC607605core:RetainedEarningsAccumulatedLosses2024-09-30SC607605core:ShareCapital2023-09-30SC607605core:RetainedEarningsAccumulatedLosses2023-09-30SC607605core:ShareCapitalOrdinaryShareClass12025-09-30SC607605core:ShareCapitalOrdinaryShareClass12024-09-30SC607605core:UKTax2024-10-012025-09-30SC607605core:UKTax2023-10-012024-09-30SC607605core:CurrentFinancialInstruments2025-09-30SC607605core:CurrentFinancialInstruments2024-09-30SC607605core:Non-currentFinancialInstruments2025-09-30SC607605core:Non-currentFinancialInstruments2024-09-30SC607605core:AfterOneYear2025-09-30SC607605core:AfterOneYear2024-09-30SC607605core:Non-currentFinancialInstruments12025-09-30SC607605core:Non-currentFinancialInstruments12024-09-30SC607605bus:OrdinaryShareClass12024-10-012025-09-30SC607605bus:OrdinaryShareClass12025-09-30SC607605bus:OrdinaryShareClass12024-09-30SC607605core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2024-10-012025-09-30SC607605core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2023-10-012024-09-30SC607605core:OtherRelatedPartiescore:SaleOrPurchaseGoods2024-10-012025-09-30SC607605core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-10-012024-09-30SC607605core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2025-09-30SC607605bus:PrivateLimitedCompanyLtd2024-10-012025-09-30SC607605bus:FRS1022024-10-012025-09-30SC607605bus:Audited2024-10-012025-09-30SC607605bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP