Company registration number 13800641 (England and Wales)
BROADRIVER EOT LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
BROADRIVER EOT LIMITED
COMPANY INFORMATION
Directors
Mr N Collins
Mr D Harvey
Mrs K E James
Mr R Jeffries
Ms C Knights
(Appointed 7 April 2026)
Ms J Crouch
(Appointed 7 April 2026)
Company number
13800641
Registered office
Compass House Waterside
Hanbury Road
Bromsgrove
Worcestershire
B60 4FD
Auditor
CK Audit
No 4 Castle Court 2
Castlegate Way
Dudley
West Midlands
DY1 4RH
Business address
Compass House Waterside
Hanbury Road
Bromsgrove
Worcestershire
B60 4FD
BROADRIVER EOT LIMITED
CONTENTS
Page
Strategic report
1 - 5
Directors' report
6
Directors' responsibilities statement
7
Independent auditor's report
8 - 10
Group statement of comprehensive income
11
Group balance sheet
12 - 13
Company balance sheet
14
Group statement of changes in equity
15
Company statement of changes in equity
16
Group statement of cash flows
17
Company statement of cash flows
18
Notes to the financial statements
19 - 34
BROADRIVER EOT 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
Broadriver EOT Ltd acts as the trustee of the Broadriver Ownership Trust, an Employee Ownership Trust (“EOT”). In its capacity as trustee, the Company oversees a group of trading subsidiaries engaged in technology-enabled credit management services.
Employee ownership remains central to the Group’s culture, governance, and long-term strategy. The Directors believe that broad employee participation and shared success strengthen operational performance, client relationships, and the long-term sustainability of the business.
Review of the business
Performance Overview
Despite macroeconomic challenges and continued instability in certain markets during 2025, trading conditions improved steadily throughout the year.
Key highlights included:
Sales improved and profitability remained broadly consistent with the prior year.
Improved operational consistency, with account administration backlogs returning to normal levels across most sectors.
Continued demand for cost-effective outsourced services and technology-led operational support.
Q1 2026 performance was in line with forecasts, indicating continued resilience in the Group’s trading position.
The Directors believe the continued development of the employee ownership culture contributed positively to operational resilience, employee retention, service quality, and client satisfaction throughout the year.
Across every area of the business, employees continued to make a meaningful difference. Through positive client engagement and high service standards, teams supported the retention and development of long-standing customer relationships. In sales and business development, employees contributed to the recruitment of new clients while fostering strong and enduring partnerships with existing customers.
Within finance and accounting functions, employees continued to ensure the timely and accurate processing of information in a highly deadline-driven environment, supporting both operational stability and regulatory compliance. Across operational and support functions, employees demonstrated commitment, professionalism, and adaptability throughout a period of continued change and technological development.
BROADRIVER EOT LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Employee Ownership and Culture
Since transitioning to employee ownership in 2022, the Group has continued to strengthen its culture of participation, collaboration, and shared accountability. Employee ownership has enhanced engagement across the business and encouraged greater understanding of how individual contributions support long-term success.
Positive developments during the year included:
Enhanced employee engagement and participation.
A stronger and more collaborative organisational culture.
Continued investment in recruitment, employee development, and training to support long-term workforce stability and service quality.
Increased employee participation through management dialogue, quarterly business reviews, and wider engagement initiatives.
Greater focus on leadership accessibility, transparency, and communication across the business.
The Group continues to prioritise a supportive and inclusive workplace culture that encourages innovation, wellbeing, teamwork, and continuous improvement.
The Directors recognise the commitment, professionalism, and adaptability demonstrated by employees throughout the year, particularly during ongoing operational transformation initiatives and changing market conditions.
Review of the Business
Broadriver EOT Ltd maintains a tripartite governance structure comprising:
A Corporate Trustee.
A Board of Directors.
An Employee Council.
The Employee Council continued to strengthen employee representation and provides an important forum through which employee owners can contribute feedback, raise priorities, and participate in the ongoing development of the business.
The Council facilitates communication between the EOT Trustee, acting as shareholder, and the wider employee base. Over time, this forum is expected to:
Provide strategic feedback to management and the Trustee.
Disseminate financial and management information.
Enhance understanding of employee ownership and strengthen employee engagement.
Encourage greater participation in the development of operational and cultural initiatives.
The Group continued to develop transparent communication practices during the year through quarterly business updates, operational briefings, and employee engagement forums designed to improve understanding of business performance and employee ownership principles.
During 2025, despite challenges within key trading markets, the Group achieved satisfactory trading results. Notable achievements included:
Successful contract re-tendering.
Continued automation of systems and processes.
Migration of the collection platform to a cloud-based infrastructure, enhancing scalability, resilience, and operational efficiency.
Employee feedback and operational insight continued to contribute positively to process improvement, service delivery, and technology development initiatives across multiple departments.
BROADRIVER EOT LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
The Group’s performance reflects the strength of its technology, operational assets, leadership team, and employee ownership culture. The commitment and capability of employees have been instrumental in delivering these results.
Although trading conditions improved during 2025, management believes that full market recovery may take a further 12 months. Strategically, the Group has refocused on growth and innovation, with particular emphasis on:
Sustainable revenue growth.
Client satisfaction.
Operational stability.
Expansion of services across Europe.
Maximising the use of technology to meet evolving internal and customer requirements.
By broadening its service offering and continuing investment in technology, the Group remains focused on:
Meeting evolving customer needs.
Delivering operational excellence.
Enhancing employee participation and innovation.
Future Outlook
Looking ahead, the Directors remain optimistic and focused on:
Deepening employee engagement and participation.
Expanding the EOT governance structure to accelerate understanding and participation in employee ownership.
Expanding Group services across Europe.
Ensuring client satisfaction and operational stability.
Leveraging technology to meet evolving customer requirements.
Investing in employee development, leadership capability, and technology skills to support future growth.
The year 2025 was characterised by resilience, stabilisation, and strategic progress. The business is well positioned to build on these achievements during 2026 through:
A technology-driven strategy, including further integration of AI to improve operational efficiency, increase productivity, and reduce waste.
A dedicated and committed workforce.
Strong, values-led leadership.
Continued investment in people, culture, and innovation.
Broadriver EOT Ltd is emerging from a challenging economic period with renewed focus, improved systems, stronger internal cohesion, and a deepening employee ownership culture. With a strategic commitment to technology, people, and sustainable growth, the Group is well positioned for long-term success.
BROADRIVER EOT LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
Principal risks and uncertainties
Economic Climate
Despite inflationary pressures and external market disruption, demand for the Group’s services remained strong throughout the year. The Group successfully secured new contracts and retained existing business through competitive re-tendering processes.
The Group’s value proposition combining cost-effective, flexible, and innovative services continues to appeal to clients seeking operational efficiencies and streamlined service delivery.
Liquidity Risk
The Directors confirm that the Group maintains sufficient current assets and available facilities to meet its liabilities as they fall due.
Retention of Key People
Whilst attrition levels remain low amongst employees with more than 12 months’ service, early-stage employee turnover continues to present challenges in certain departments.
The Group seeks to address this through:
A collaborative recruitment process.
Employee development and training programmes.
A supportive and engaging workplace culture.
Increased communication and employee participation initiatives.
The Directors believe that employee ownership continues to support stronger engagement, accountability, and long-term workforce stability.
Competitor Activity
The Group operates within a competitive market and differentiates itself through:
Software-led operational efficiency.
Feature-rich technology platforms.
Customer-focused service delivery models.
Strong adherence to regulatory and governance standards.
Value-driven, client-specific solutions.
A highly engaged and experienced employee base.
Key performance indicators
To maintain high standards of service delivery and operational excellence, the Group monitors a broad range of KPIs, including: Timeliness and accuracy of operational execution. Employee performance against quality standards. Service quality and customer satisfaction measures. Operational efficiency and workflow management. Client retention and service performance indicators.
|
|
BROADRIVER EOT LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
Mr D Harvey
Director
17 June 2026
BROADRIVER EOT LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Results
The results for the year are set out on page 11.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr N Collins
Mr D Harvey
S Winnington
(Resigned 20 February 2026)
Mrs K E James
Mr R Jeffries
Ms C Knights
(Appointed 7 April 2026)
Ms J Crouch
(Appointed 7 April 2026)
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr D Harvey
Director
17 June 2026
BROADRIVER EOT LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and parent company, and of the profit or loss of the group for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent company, and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
BROADRIVER EOT LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BROADRIVER EOT LIMITED
- 8 -
Opinion
We have audited the financial statements of Broadriver EOT Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
BROADRIVER EOT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BROADRIVER EOT LIMITED
- 9 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their 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:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Extent to which the audit was considered capable of detecting irregularities, including fraud
We identified and assessed the risks of material misstatement of the financial statements, in respect of irregularities whether due to fraud or error, or non compliance with laws and regulations and then designed and performed audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:
We obtained an understanding of the legal and regulatory frameworks that are applicable to the Company by discussion and enquiry with the directors and management team and our general knowledge and experience of the debt collection industry.
We focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, employment, and credit and collection guidance;
Audit response to risks identified
We assessed the extent of compliance with the laws and regulations identified above through making enquiries of management, reviewing correspondence with relevant regulators and discussing with management;
BROADRIVER EOT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BROADRIVER EOT LIMITED
- 10 -
We assessed the susceptibility of the Company’s financial statements to material misstatement, including how fraud might occur. Audit procedures performed included but were not limited to:
Discussions with directors and management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud;
Confirming our understanding of controls by performing a walk through test or observation and enquiry;
Performing analytical procedures to identify any unusual or unexpected relationships;
Challenging assumptions and judgements made by management in its significant accounting estimates;
Identifying and testing journal entries;
Reviewing unusual or unexpected transactions; and
Agreeing the financial statement disclosures to underlying supporting documentation.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory
and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Frances Clapham (Senior Statutory Auditor)
For and on behalf of CK Audit, Statutory Auditor
Chartered Accountants
No 4 Castle Court 2
Castlegate Way
Dudley
West Midlands
DY1 4RH
17 June 2026
BROADRIVER EOT LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
2025
2024
Notes
£
£
Turnover
3
7,290,373
6,877,052
Cost of sales
(3,036,814)
(2,573,461)
Gross profit
4,253,559
4,303,591
Administrative expenses
(2,987,648)
(2,956,172)
Operating profit
4
1,265,911
1,347,419
Interest receivable and similar income
6
10,165
13,813
Interest payable and similar expenses
7
(182,803)
(261,482)
Profit before taxation
1,093,273
1,099,750
Tax on profit
8
(305,351)
(300,646)
Profit for the financial year
787,922
799,104
Profit for the financial year is attributable to:
- Owners of the parent company
804,429
817,262
- Non-controlling interests
(16,507)
(18,158)
787,922
799,104
Total comprehensive income for the year is attributable to:
- Owners of the parent company
804,429
817,262
- Non-controlling interests
(16,507)
(18,158)
787,922
799,104
BROADRIVER EOT LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
9
8,181,480
8,682,671
Other intangible assets
9
140,644
119,365
Total intangible assets
8,322,124
8,802,036
Tangible assets
10
1,683,674
1,425,537
10,005,798
10,227,573
Current assets
Stocks
13
2,634,781
2,335,871
Debtors falling due after more than one year
14
306,721
250,000
Debtors falling due within one year
14
929,899
867,515
Cash at bank and in hand
1,523,661
1,460,928
5,395,062
4,914,314
Creditors: amounts falling due within one year
15
(1,990,669)
(1,980,987)
Net current assets
3,404,393
2,933,327
Total assets less current liabilities
13,410,191
13,160,900
Creditors: amounts falling due after more than one year
16
(9,300,000)
(9,904,853)
Provisions for liabilities
Deferred tax liability
19
415,102
348,880
(415,102)
(348,880)
Net assets
3,695,089
2,907,167
Capital and reserves
Called up share capital
Profit and loss reserves
3,742,551
2,938,122
Equity attributable to owners of the parent company
3,742,551
2,938,122
Non-controlling interests
(47,462)
(30,955)
Total equity
3,695,089
2,907,167
BROADRIVER EOT LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 13 -
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 17 June 2026 and are signed on its behalf by:
17 June 2026
Mr D Harvey
Director
Company registration number 13800641 (England and Wales)
BROADRIVER EOT LIMITED
COMPANY BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 14 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
11
14,054,270
14,054,270
Current assets
Debtors
14
500
500
Creditors: amounts falling due within one year
15
(3,154,564)
(2,367,449)
Net current liabilities
(3,154,064)
(2,366,949)
Total assets less current liabilities
10,900,206
11,687,321
Creditors: amounts falling due after more than one year
16
(9,300,000)
(9,900,000)
Net assets
1,600,206
1,787,321
Capital and reserves
Called up share capital
Profit and loss reserves
1,600,206
1,787,321
Total equity
1,600,206
1,787,321
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £187,115 (2024 - £262,855 loss).
The financial statements were approved by the board of directors and authorised for issue on 17 June 2026 and are signed on its behalf by:
17 June 2026
Mr D Harvey
Director
Company registration number 13800641 (England and Wales)
BROADRIVER EOT LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
Share capital
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
£
£
£
£
£
Balance at 1 January 2024
2,120,860
2,120,860
(12,797)
2,108,063
Year ended 31 December 2024:
Profit and total comprehensive income
-
817,262
817,262
(18,158)
799,104
Balance at 31 December 2024
2,938,122
2,938,122
(30,955)
2,907,167
Year ended 31 December 2025:
Profit and total comprehensive income
-
804,429
804,429
(16,507)
787,922
Balance at 31 December 2025
3,742,551
3,742,551
(47,462)
3,695,089
BROADRIVER EOT LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2024
2,050,176
2,050,176
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
(262,855)
(262,855)
Balance at 31 December 2024
1,787,321
1,787,321
Year ended 31 December 2025:
Profit and total comprehensive income
-
(187,115)
(187,115)
Balance at 31 December 2025
1,600,206
1,600,206
BROADRIVER EOT LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
1,429,834
993,227
Interest paid
(182,803)
(261,482)
Income taxes paid
(246,568)
(69,010)
Net cash inflow from operating activities
1,000,463
662,735
Investing activities
Purchase of intangible assets
(39,791)
(58,665)
Proceeds from disposal of intangibles
-
(3,366)
Purchase of tangible fixed assets
(299,992)
(284,583)
Proceeds from disposal of tangible fixed assets
295
3,365
Interest received
10,165
13,813
Net cash used in investing activities
(329,323)
(329,436)
Financing activities
Repayment of bank loans
(600,000)
(600,000)
Payment of finance leases obligations
(8,407)
(20,909)
Net cash used in financing activities
(608,407)
(620,909)
Net increase/(decrease) in cash and cash equivalents
62,733
(287,610)
Cash and cash equivalents at beginning of year
1,460,928
1,748,538
Cash and cash equivalents at end of year
1,523,661
1,460,928
BROADRIVER EOT LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
780,112
853,852
Interest paid
(180,112)
(253,852)
Net cash inflow from operating activities
600,000
600,000
Financing activities
Repayment of bank loans
(600,000)
(600,000)
Net cash used in financing activities
(600,000)
(600,000)
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
Cash and cash equivalents at end of year
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
1
Accounting policies
Company information
Broadriver EOT Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Compass House Waterside, Hanbury Road, Bromsgrove, Worcestershire, B60 4FD.
The group consists of Broadriver EOT Limited and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Broadriver EOT Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group and parent company have adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.5
Revenue
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
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.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
PR & Branding
10% straight line
1.8
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Computers
25% straight line
Fixtures and fittings
25% straight line
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.10
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
1.11
Stocks
Work in progress, is stated at the lower of cost and estimated selling price less costs to complete and recover. Cost comprises direct costs and, where applicable, those overheads that have been incurred in getting the jobs to their present stage in the process.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of work in progress over its estimated recovery value less costs to complete is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.12
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 22 -
1.13
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
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.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
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.
1.14
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 23 -
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 if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.15
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.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 24 -
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.
Work in progress valuation
In preparing work in progress reports management use estimates to assess the likelihood of recovering cost outlaid during the year, held against uncompleted work at the year end. All such estimates are rigorously assessed and tested using extensive KPI reporting metrics within the business which include but are not limited to sector performance data, process success rates, the performance of legal providers and other external contractors. All KPI analysis is current and any change in performance is considered within all key estimates used.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Debt collection
7,199,891
6,802,706
Tracing services
90,482
74,346
7,290,373
6,877,052
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
6,816,433
6,223,858
Europe
473,240
652,830
Rest of the World
700
364
7,290,373
6,877,052
2025
2024
£
£
Other revenue
Interest income
10,165
13,813
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Fees payable to the group's auditor for the audit of the group's financial statements
3,650
3,350
Depreciation of tangible fixed assets
41,855
34,744
Profit on disposal of tangible fixed assets
(295)
-
Amortisation of intangible assets
519,703
518,867
Operating lease charges
164,590
-
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Admin
33
30
5
5
Collectors
55
55
-
-
Total
88
85
5
5
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
2,841,218
2,334,734
Social security costs
308,214
237,501
-
-
Pension costs
100,543
88,897
3,249,975
2,661,132
6
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
10,165
13,813
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
10,165
13,813
7
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
181,775
261,482
Other finance costs:
Other interest
1,028
-
Total finance costs
182,803
261,482
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
239,129
247,460
Adjustments in respect of prior periods
(25,431)
Total current tax
239,129
222,029
Deferred tax
Origination and reversal of timing differences
66,222
78,617
Total tax charge
305,351
300,646
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
1,093,273
1,099,750
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
273,318
274,938
Effects of:
Adjustments in respect of prior years
(25,431)
Permanent capital allowances in excess of depreciation
4,512
Depreciation on assets not qualifying for tax allowances
125,425
143,668
Research and development tax credit
(97,904)
(92,529)
Taxation charge in the financial statements
305,351
300,646
9
Intangible fixed assets
Group
Goodwill
PR & Branding
Total
£
£
£
Cost
At 1 January 2025
10,219,607
149,029
10,368,636
Additions
14,412
25,379
39,791
At 31 December 2025
10,234,019
174,408
10,408,427
Amortisation and impairment
At 1 January 2025
1,536,936
29,664
1,566,600
Amortisation charged for the year
515,603
4,100
519,703
At 31 December 2025
2,052,539
33,764
2,086,303
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Intangible fixed assets
(Continued)
- 27 -
Carrying amount
At 31 December 2025
8,181,480
140,644
8,322,124
At 31 December 2024
8,682,671
119,365
8,802,036
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.
10
Tangible fixed assets
Group
Computers
Fixtures and fittings
Total
£
£
£
Cost
At 1 January 2025
1,460,251
98,237
1,558,488
Additions
295,223
4,769
299,992
At 31 December 2025
1,755,474
103,006
1,858,480
Depreciation and impairment
At 1 January 2025
114,840
18,111
132,951
Depreciation charged in the year
29,588
12,267
41,855
At 31 December 2025
144,428
30,378
174,806
Carrying amount
At 31 December 2025
1,611,046
72,628
1,683,674
At 31 December 2024
1,345,411
80,126
1,425,537
The company had no tangible fixed assets at 31 December 2025 or 31 December 2024.
11
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
12
14,054,270
14,054,270
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
11
Fixed asset investments
(Continued)
- 28 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025 and 31 December 2025
14,054,270
Carrying amount
At 31 December 2025
14,054,270
At 31 December 2024
14,054,270
12
Subsidiaries
Details of the company's subsidiaries at 31 December 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Broadriver (Holdings) Limited
England & Wales
Ordinary
100.00
-
Broadriver Limited
England & Wales
Ordinary
0
100.00
Controlaccount Limited
England & Wales
Ordinary
0
100.00
Sinclair Taylor Management Services Limited
England & Wales
Ordinary
0
100.00
Datatrace Consumer Services (UK) Limited
England & Wales
Ordinary
0
75.00
Broardiver EOT Limited is providing a parental company guarantee to the following subsidiaries and as such these subsidiary undertakings are exempt from audit by virtue of S479A of the Companies Act 2006:
Broadriver (Holdings) Limited 11902824
Broardiver Limited 06642605
Sinclair Taylor Management Services Limited 06875402
Datatrace Consumer Services (UK) Limited 11453001
13
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Work in progress
2,634,781
2,335,871
-
-
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
14
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
778,124
674,588
Purchased debt
1,500
65,170
Prepayments and accrued income
150,275
127,757
500
500
929,899
867,515
500
500
Amounts falling due after more than one year:
Purchased debt
306,721
250,000
Total debtors
1,236,620
1,117,515
500
500
15
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
17
600,000
600,000
600,000
600,000
Obligations under finance leases
18
4,823
8,377
Trade creditors
196,988
214,827
Amounts owed to group undertakings
2,554,564
1,767,449
Corporation tax payable
239,967
247,406
Other taxation and social security
6,189
239,516
Other creditors
882,118
609,144
Accruals and deferred income
60,584
61,717
1,990,669
1,980,987
3,154,564
2,367,449
16
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
17
1,200,000
1,800,000
1,200,000
1,800,000
Obligations under finance leases
18
4,853
Other creditors - related parties
8,100,000
8,100,000
8,100,000
8,100,000
9,300,000
9,904,853
9,300,000
9,900,000
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 30 -
17
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
1,800,000
2,400,000
1,800,000
2,400,000
Payable within one year
600,000
600,000
600,000
600,000
Payable after one year
1,200,000
1,800,000
1,200,000
1,800,000
The long-term loans are secured by fixed charges over the property assets and undertakings of the group.
The long-term bank loans totalling £1.8m incur interest charged at 4.25% above the Bank of England base rate, with fixed capital repayments of £150,000 per quarter.
18
Finance lease obligations
Group
Company
2025
2024
2025
2024
Amounts due:
£
£
£
£
Current liabilities
4,823
8,377
Non-current liabilities
4,853
4,823
13,230
-
-
Group
Company
2025
2024
2025
2024
Future minimum lease payments due:
£
£
£
£
Within one year
4,823
8,377
In two to five years
4,853
4,823
13,230
-
-
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 31 -
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
415,102
348,880
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 January 2025
348,880
-
Charge to profit or loss
66,222
-
Liability at 31 December 2025
415,102
-
20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
100,543
88,897
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
21
Operating lease commitments
As lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within 1 year
78,293
132,896
-
-
Years 2-5
276,263
4,583
-
-
After 5 years
100,000
-
-
-
454,556
137,479
-
-
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 32 -
22
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
2025
2024
£
£
Aggregate compensation
655,349
615,370
Transactions with related parties
During the year the group entered into the following transactions with related parties:
Services received
Services provided
2025
2024
2025
2024
£
£
£
£
Group
Other related parties
23,413
20,631
11,056
22,704
Other related parties represents transactions with companies that have common directors with Broadriver EOT Limited.
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2025
2024
£
£
Group
Other related parties
-
702
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2025
2024
Balance
Balance
£
£
Group
Other related parties
2,489
16,673
Other information
Other amounts due to related parties at the year end totaled £8,100,00 (2024: £8,100,000) and is included within other creditors due > 1 year.
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 33 -
23
Cash generated from group operations
2025
2024
£
£
Profit after taxation
787,922
799,104
Adjustments for:
Taxation charged
305,351
300,646
Finance costs
182,803
261,482
Investment income
(10,165)
(13,813)
Gain on disposal of tangible fixed assets
(295)
-
Amortisation and impairment of intangible assets
519,703
518,867
Depreciation and impairment of tangible fixed assets
41,855
34,744
Movements in working capital:
Increase in stocks
(298,910)
(335,032)
Increase in debtors
(119,105)
(240,020)
Increase/(decrease) in creditors
20,675
(332,751)
Cash generated from operations
1,429,834
993,227
24
Cash generated from operations - company
2025
2024
£
£
Loss after taxation
(187,115)
(262,855)
Adjustments for:
Finance costs
180,112
253,852
Movements in working capital:
Increase in creditors
787,115
862,855
Cash generated from operations
780,112
853,852
25
Analysis of changes in net debt - group
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
1,460,928
62,733
1,523,661
Borrowings excluding overdrafts
(2,400,000)
600,000
(1,800,000)
Payment of finance leases obligations
(13,230)
8,407
(4,823)
(952,302)
671,140
(281,162)
BROADRIVER EOT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 34 -
26
Analysis of changes in net debt - company
1 January 2025
Cash flows
31 December 2025
£
£
£
Borrowings excluding overdrafts
(2,400,000)
600,000
(1,800,000)
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.100Mr N CollinsS WinningtonMrs K E JamesMr R JeffriesMs C KnightsMs J CrouchMs J CrouchMr D Harveyfalse13800641bus:Consolidated2025-01-012025-12-31138006412025-01-012025-12-3113800641bus:Director12025-01-012025-12-3113800641bus:CompanySecretaryDirector12025-01-012025-12-3113800641bus:Director32025-01-012025-12-3113800641bus:Director42025-01-012025-12-3113800641bus:Director52025-01-012025-12-3113800641bus:Director62025-01-012025-12-3113800641bus:Director22025-01-012025-12-3113800641bus:Director72025-01-012025-12-3113800641bus:CompanySecretary12025-01-012025-12-3113800641bus:RegisteredOffice2025-01-012025-12-31138006412025-12-3113800641bus:Consolidated2025-12-3113800641bus:Consolidated2024-01-012024-12-31138006412024-01-012024-12-3113800641core:Goodwillbus:Consolidated2025-12-3113800641core:Goodwillbus:Consolidated2024-12-3113800641core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3113800641core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3113800641bus:Consolidated2024-12-3113800641core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3113800641core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3113800641core:PlantMachinerybus:Consolidated2025-12-3113800641core:FurnitureFittingsbus:Consolidated2025-12-3113800641core:PlantMachinerybus:Consolidated2024-12-3113800641core:FurnitureFittingsbus:Consolidated2024-12-3113800641core:AfterOneYearbus:Consolidated2025-12-3113800641core:AfterOneYearbus:Consolidated2024-12-3113800641core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3113800641core:CurrentFinancialInstrumentsbus:Consolidated2024-12-31138006412024-12-3113800641core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3113800641core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3113800641core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3113800641core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3113800641core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3113800641core:ShareCapitalbus:Consolidated2025-12-3113800641core:ShareCapitalbus:Consolidated2024-12-3113800641core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3113800641core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3113800641core:Non-controllingInterestsbus:Consolidated2025-12-3113800641core:Non-controllingInterestsbus:Consolidated2024-12-3113800641core:ShareCapital2025-12-3113800641core:ShareCapital2024-12-3113800641core:RetainedEarningsAccumulatedLosses2025-12-3113800641core:RetainedEarningsAccumulatedLosses2024-12-3113800641core:ShareCapitalbus:Consolidated2023-12-31138006412023-12-3113800641core:ShareCapital2023-12-3113800641core:RetainedEarningsAccumulatedLosses2023-12-3113800641bus:Consolidated2023-12-3113800641core:Goodwill2025-01-012025-12-3113800641core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3113800641core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-012025-12-3113800641core:PlantMachinery2025-01-012025-12-3113800641core:FurnitureFittings2025-01-012025-12-3113800641core:UKTaxbus:Consolidated2025-01-012025-12-3113800641core:UKTaxbus:Consolidated2024-01-012024-12-3113800641core:Goodwillbus:Consolidated2024-12-3113800641core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3113800641bus:Consolidated2024-12-3113800641core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3113800641core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3113800641core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3113800641core:Goodwillbus:Consolidated2025-01-012025-12-3113800641core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-01-012025-12-3113800641core:PlantMachinerybus:Consolidated2024-12-3113800641core:FurnitureFittingsbus:Consolidated2024-12-3113800641core:PlantMachinerybus:Consolidated2025-01-012025-12-3113800641core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3113800641core:Subsidiary12025-01-012025-12-3113800641core:Subsidiary22025-01-012025-12-3113800641core:Subsidiary32025-01-012025-12-3113800641core:Subsidiary42025-01-012025-12-3113800641core:Subsidiary52025-01-012025-12-3113800641core:Subsidiary112025-01-012025-12-3113800641core:Subsidiary222025-01-012025-12-3113800641core:Subsidiary332025-01-012025-12-3113800641core:Subsidiary442025-01-012025-12-3113800641core:Subsidiary552025-01-012025-12-3113800641core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3113800641core:CurrentFinancialInstruments2025-12-3113800641core:CurrentFinancialInstruments2024-12-3113800641core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3113800641core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3113800641core:Non-currentFinancialInstruments2025-12-3113800641core:Non-currentFinancialInstruments2024-12-3113800641core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3113800641core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3113800641core:CurrentFinancialInstruments22025-12-3113800641core:CurrentFinancialInstruments22024-12-3113800641core:WithinOneYearbus:Consolidated2025-12-3113800641core:WithinOneYearbus:Consolidated2024-12-3113800641core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3113800641core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3113800641core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12025-12-3113800641core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-12-3113800641core:Non-currentFinancialInstrumentscore:AfterOneYear22025-12-3113800641core:Non-currentFinancialInstrumentscore:AfterOneYear22024-12-3113800641core:WithinOneYear2025-12-3113800641core:WithinOneYear2024-12-3113800641core:BetweenTwoFiveYearsbus:Consolidated2025-12-3113800641core:BetweenTwoFiveYearsbus:Consolidated2024-12-3113800641core:BetweenTwoFiveYears2025-12-3113800641core:BetweenTwoFiveYears2024-12-3113800641bus:PrivateLimitedCompanyLtd2025-01-012025-12-3113800641bus:FRS1022025-01-012025-12-3113800641bus:Audited2025-01-012025-12-3113800641bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3113800641bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP