IRIS Accounts Production v26.1.10.61 SC552369 Board of Directors 31.12.25 1.1.25 31.12.25 31.12.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. The group is still privately owned and operates principally in the Northeast of Scotland. ++ The principal activity continues to be the Maintenance, Renovation and Construction of Commercial and Domestic Property. true true true false true true false false false false true false Ordinary shares 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWhSC5523692024-12-31SC5523692025-12-31SC5523692025-01-012025-12-31SC5523692023-12-31SC5523692024-01-012024-12-31SC5523692024-12-31SC552369ns15:Scotland2025-01-012025-12-31SC552369ns14:PoundSterling2025-01-012025-12-31SC552369ns10:Director12025-01-012025-12-31SC552369ns10:Director22025-01-012025-12-31SC552369ns10:Consolidated2025-12-31SC552369ns10:ConsolidatedGroupCompanyAccounts2025-01-012025-12-31SC552369ns10:PrivateLimitedCompanyLtd2025-01-012025-12-31SC552369ns10:Consolidatedns10:MediumEntities2025-01-012025-12-31SC552369ns10:Consolidatedns10:Audited2025-01-012025-12-31SC552369ns10:SmallCompaniesRegimeForAccounts2025-01-012025-12-31SC552369ns10:Consolidated2025-01-012025-12-31SC552369ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2025-01-012025-12-31SC552369ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2025-01-012025-12-31SC552369ns10:FullAccounts2025-01-012025-12-31SC552369ns5:Subsidiary12025-01-012025-12-31SC55236912025-01-012025-12-31SC552369ns10:OrdinaryShareClass12025-01-012025-12-31SC552369ns10:RegisteredOffice2025-01-012025-12-31SC552369ns10:Director32025-01-012025-12-31SC552369ns10:Consolidated2024-01-012024-12-31SC552369ns5:CurrentFinancialInstruments2025-12-31SC552369ns5:CurrentFinancialInstruments2024-12-31SC552369ns5:ShareCapital2025-12-31SC552369ns5:ShareCapital2024-12-31SC552369ns5:CapitalRedemptionReserve2025-12-31SC552369ns5:CapitalRedemptionReserve2024-12-31SC552369ns5:RetainedEarningsAccumulatedLosses2025-12-31SC552369ns5:RetainedEarningsAccumulatedLosses2024-12-31SC552369ns5:ShareCapital2023-12-31SC552369ns5:RetainedEarningsAccumulatedLosses2023-12-31SC552369ns5:CapitalRedemptionReserve2023-12-31SC552369ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-31SC552369ns5:CapitalRedemptionReserve2024-01-012024-12-31SC552369ns5:RetainedEarningsAccumulatedLosses2025-01-012025-12-31SC552369ns5:CapitalRedemptionReserve2025-01-012025-12-31SC552369ns5:NetGoodwill2025-01-012025-12-31SC552369ns5:ShortLeaseholdAssetsns5:LandBuildings2025-01-012025-12-31SC552369ns5:PlantMachinery2025-01-012025-12-31SC552369ns5:MotorVehicles2025-01-012025-12-31SC552369ns5:CostValuation2024-12-31SC5523691ns5:Subsidiary12025-01-012025-12-31SC552369ns5:Subsidiary12025-12-31SC552369ns5:Subsidiary12024-12-31SC552369ns5:Subsidiary12024-01-012024-12-31SC552369ns10:OrdinaryShareClass12025-12-31
REGISTERED NUMBER: SC552369 (Scotland)















Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 31 December 2025

for

Burns Construction Holdings Ltd

Burns Construction Holdings Ltd (Registered number: SC552369)






Contents of the Consolidated Financial Statements
for the Year Ended 31 December 2025




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4

Consolidated Statement of Comprehensive Income 8

Consolidated Balance Sheet 9

Company Balance Sheet 10

Consolidated Statement of Changes in Equity 11

Company Statement of Changes in Equity 12

Consolidated Cash Flow Statement 13

Notes to the Consolidated Cash Flow Statement 14

Notes to the Consolidated Financial Statements 15


Burns Construction Holdings Ltd

Company Information
for the Year Ended 31 December 2025







DIRECTORS: Mr G Bruce
Mr K McPhee





REGISTERED OFFICE: 252 Union Street
Aberdeen
AB10 1TN





REGISTERED NUMBER: SC552369 (Scotland)





AUDITORS: SBP
Accountants and
Registered Auditors
42 Queens Road
Aberdeen
AB15 4YE

Burns Construction Holdings Ltd (Registered number: SC552369)

Group Strategic Report
for the Year Ended 31 December 2025

The directors present their strategic report of the company and the group for the year ended 31 December 2025.

PRINCIPAL ACTIVITIES
The group is still privately owned and operates principally in the Northeast of Scotland.

The principal activity continues to be the Maintenance, Renovation and Construction of Commercial and Domestic Property.

REVIEW OF BUSINESS
The group performed well throughout 2025 with final turnover topping off at just over £20 million (2024 - £18m). Positive results were also delivered on the margin front with a gross margin of approximately 14.0% (2024 - 14.7%) resulting in a net margin of 4.2% (2024 -2.9%). Overall, post-tax profit for the financial year of £0.9 million (2024 - £0.5 million) and net assets of £2.0 million (2024 - £1.8m) were recorded.

Our original budget / forecast for 2025 was £18 million with a gross margin of 8% as such we have exceeded our expectations making it another successful year in business.

Group trading for 2026
Following a sustained period of growth within the industry over recent years, we are now beginning to experience a slowdown in market activity. The local economy has softened considerably, with fewer projects being brought to market and a reduction in tender opportunities across our core sectors. In addition, the ongoing challenges within the oil and gas industry, which remains a significant contributor to the regional economy, have negatively impacted business confidence and consumer spending. This has resulted in a more cautious approach to investment and development by both commercial and private clients.

Based on our current order book and forecasted workload, we anticipate turnover for 2026 will reduce to approximately £16 million, with a forecast gross margin of around 6-7%. Whilst this represents a reduction from the record levels achieved in recent years, it remains a healthy level of trading and is reflective of current market conditions rather than any loss of market share or operational performance.

At present, we do not anticipate any significant impact on our core workforce, and we remain committed to retaining our experienced labour and staff resources to ensure we are well positioned when market conditions improve. Although trading conditions are expected to be more challenging during 2026, this does not give rise to significant concern. The substantial growth achieved by the group over recent years has strengthened our financial position and provides a solid platform from which to navigate a softer market.

Furthermore, the anticipated reduction in project workload may present opportunities to diversify our activities and pursue alternative revenue streams, including our own development projects. The group also remains in a strong financial position, with minimal external debt and only hire purchase obligations relating to certain group vehicles. This provides the business with the flexibility and resilience required to manage a period of reduced market activity whilst continuing to pursue strategic growth opportunities.

PRINCIPAL RISKS AND UNCERTAINTIES
The directors regularly review the risks and uncertainties affecting the business to ensure these are monitored and mitigated wherever possible. The key risks are considered to be changes in the economic environment, fluctuations in material pricing and availability of labour.

ON BEHALF OF THE BOARD:





Mr K McPhee - Director


24 June 2026

Burns Construction Holdings Ltd (Registered number: SC552369)

Report of the Directors
for the Year Ended 31 December 2025

The directors present their report with the financial statements of the company and the group for the year ended 31 December 2025.

DIVIDENDS
Ordinary dividends were paid amounting to £304,004 (2024 - £235,212). The directors do not recommend payment of a final dividend.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2025 to the date of this report.

Mr G Bruce
Mr K McPhee

Other changes in directors holding office are as follows:

Mr D S Farmer - resigned 3 April 2025

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 the group 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;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, SBP, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Mr K McPhee - Director


24 June 2026

Report of the Independent Auditors to the Members of
Burns Construction Holdings Ltd

Opinion
We have audited the financial statements of Burns Construction Holdings Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 of the parent company 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.

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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 the 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.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Burns Construction Holdings Ltd


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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 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 the 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 the parent company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Burns Construction Holdings Ltd


Auditors' 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 a Report of the Auditors 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. We exercised professional judgement and maintained professional scepticism throughout the audit.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

In identifying and assessing the risk of material misstatement due to non-compliance with laws and regulations we have:
- Ensured that the engagement team had the appropriate competence, capabilities and skills to identify or recognise non-compliance with laws and regulations;
- Identified the laws and regulations applicable to the entity through discussions with directors and management and
through our own knowledge of the sector;
- Focussed on the specific laws and regulations we consider may have a direct effect on the financial statements,
including FRS102, the Companies Act 2006 and tax compliance regulations;
- Reviewed the financial statement disclosures and tested to supporting documentation to assess compliance with
applicable laws and regulations;
- Made enquiries of management and inspected legal correspondence;
- Ensured the engagement team remained alert to instances of non-compliance throughout the audit; and
- Focussed on the specific laws and regulations we consider may have an indirect effect on the financial statements that are central to the entity's ability to trade including those relating to employees, and health and safety.

In identifying and assessing the risk of material misstatement due to irregularities, including fraud and how it may occur, and the potential for management bias and the override of controls we have:
- Obtained an understanding of the entity's operations, including the nature of its revenue sources, to understand the
classes of transactions, account balances, expected financial disclosures and business risks that may result in risk of material misstatement;
- Vouched balances and reconciling items in key control account reconciliations to supporting documentation;
- Carried out detailed testing, on a sample basis, to verify the completeness, validity, existence, occurrence and accuracy of income including cut-off testing and ensuring income recognition is in line with stated accounting policies;
- Made enquiries of management as to where they consider there was a susceptibility to fraud, and their knowledge of any actual, suspected or alleged fraud;
- Tested journal entries to identify any unusual transactions;
- Performed analytical procedures to identify any significant or unusual transactions;
-Investigated the business rationale behind any significant or unusual transactions; and
- Evaluated the appropriateness of accounting policies and the reasonableness of accounting estimates.

We did not identify any matters relating to non-compliance with laws and regulations, or relating to fraud.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Burns Construction Holdings Ltd


Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Ronnie Birnie, FCCA (Senior Statutory Auditor)
for and on behalf of SBP
Accountants and
Registered Auditors
42 Queens Road
Aberdeen
AB15 4YE

24 June 2026


Statutory Auditors

Burns Construction Holdings Ltd (Registered number: SC552369)

Consolidated
Statement of Comprehensive
Income
for the Year Ended 31 December 2025

31.12.25 31.12.24
Notes £    £   

TURNOVER 4 20,371,074 17,640,641

Cost of sales 17,527,511 15,047,676
GROSS PROFIT 2,843,563 2,592,965

Administrative expenses 1,684,190 1,871,092
OPERATING PROFIT 7 1,159,373 721,873

Interest receivable and similar income 8 14,929 15,035
1,174,302 736,908

Interest payable and similar expenses 9 19,365 15,452
PROFIT BEFORE TAXATION 1,154,937 721,456

Tax on profit 10 290,245 216,532
PROFIT FOR THE FINANCIAL YEAR 864,692 504,924

OTHER COMPREHENSIVE INCOME
Share buyback (402,000 ) -
Income tax relating to other comprehensive
income

-

-
OTHER COMPREHENSIVE INCOME
FOR THE YEAR, NET OF INCOME TAX

(402,000

)

-
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

462,692

504,924

Profit attributable to:
Owners of the parent 864,692 504,924

Total comprehensive income attributable to:
Owners of the parent 462,692 504,924

Burns Construction Holdings Ltd (Registered number: SC552369)

Consolidated Balance Sheet
31 December 2025

31.12.25 31.12.24
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 13 - -
Tangible assets 14 311,281 325,259
Investments 15 - -
311,281 325,259

CURRENT ASSETS
Stocks 16 67,436 232,449
Debtors 17 3,273,924 2,614,658
Cash at bank and in hand 3,171,731 3,367,993
6,513,091 6,215,100
CREDITORS
Amounts falling due within one year 18 4,690,731 4,530,912
NET CURRENT ASSETS 1,822,360 1,684,188
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,133,641

2,009,447

CREDITORS
Amounts falling due after more than one
year

19

(68,621

)

(99,842

)

PROVISIONS FOR LIABILITIES 22 (77,820 ) (81,093 )
NET ASSETS 1,987,200 1,828,512

CAPITAL AND RESERVES
Called up share capital 23 40,001 47,044
Capital redemption reserve 24 16,339 9,296
Retained earnings 24 1,930,860 1,772,172
SHAREHOLDERS' FUNDS 1,987,200 1,828,512

The financial statements were approved by the Board of Directors and authorised for issue on 24 June 2026 and were signed on its behalf by:





Mr G Bruce - Director


Burns Construction Holdings Ltd (Registered number: SC552369)

Company Balance Sheet
31 December 2025

31.12.25 31.12.24
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 13 - -
Tangible assets 14 - -
Investments 15 1,260,000 1,260,000
1,260,000 1,260,000

CURRENT ASSETS
Cash at bank 1,008,574 784,183

CREDITORS
Amounts falling due within one year 18 1,483,320 856,756
NET CURRENT LIABILITIES (474,746 ) (72,573 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

785,254

1,187,427

CAPITAL AND RESERVES
Called up share capital 23 40,001 47,044
Capital redemption reserve 16,339 9,296
Retained earnings 728,914 1,131,087
SHAREHOLDERS' FUNDS 785,254 1,187,427

Company's profit for the financial year 303,831 234,908

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the Board of Directors and authorised for issue on 24 June 2026 and were signed on its behalf by:





Mr G Bruce - Director


Burns Construction Holdings Ltd (Registered number: SC552369)

Consolidated Statement of Changes in Equity
for the Year Ended 31 December 2025

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 January 2024 47,044 1,502,460 9,296 1,558,800

Changes in equity
Dividends - (235,212 ) - (235,212 )
Total comprehensive income - 504,924 - 504,924
Balance at 31 December 2024 47,044 1,772,172 9,296 1,828,512

Changes in equity
Reduction in share capital (7,043 ) - 7,043 -
Dividends - (304,004 ) - (304,004 )
Total comprehensive income - 462,692 - 462,692
Balance at 31 December 2025 40,001 1,930,860 16,339 1,987,200

Burns Construction Holdings Ltd (Registered number: SC552369)

Company Statement of Changes in Equity
for the Year Ended 31 December 2025

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 January 2024 47,044 1,131,391 9,296 1,187,731

Changes in equity
Dividends - (235,212 ) - (235,212 )
Total comprehensive income - 234,908 - 234,908
Balance at 31 December 2024 47,044 1,131,087 9,296 1,187,427

Changes in equity
Reduction in share capital (7,043 ) - 7,043 -
Dividends - (304,004 ) - (304,004 )
Total comprehensive income - (98,169 ) - (98,169 )
Balance at 31 December 2025 40,001 728,914 16,339 785,254

Burns Construction Holdings Ltd (Registered number: SC552369)

Consolidated Cash Flow Statement
for the Year Ended 31 December 2025

31.12.25 31.12.24
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 417,833 1,412,031
Interest paid (428 ) (678 )
Interest element of hire purchase payments
paid

(18,937

)

(14,774

)
Tax paid (182,329 ) (196,053 )
Net cash from operating activities 216,139 1,200,526

Cash flows from investing activities
Purchase of tangible fixed assets (153,112 ) (1,243 )
Sale of tangible fixed assets 67,249 17,750
Interest received 14,929 15,035
Net cash from investing activities (70,934 ) 31,542

Cash flows from financing activities
Loan repayments in year - (9,322 )
Capital repayments in year (30,420 ) 18,402
Share issue (7,043 ) -
Equity dividends paid (304,004 ) (235,212 )
Net cash from financing activities (341,467 ) (226,132 )

(Decrease)/increase in cash and cash equivalents (196,262 ) 1,005,936
Cash and cash equivalents at beginning of
year

2

3,367,993

2,362,057

Cash and cash equivalents at end of year 2 3,171,731 3,367,993

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 December 2025

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

31.12.25 31.12.24
£    £   
Profit before taxation 1,154,937 721,456
Depreciation charges 134,790 120,518
Profit on disposal of fixed assets (34,949 ) (17,750 )
Finance costs 19,365 15,452
Finance income (14,929 ) (15,035 )
1,259,214 824,641
Decrease/(increase) in stocks 165,013 (124,962 )
(Increase)/decrease in trade and other debtors (659,284 ) 1,213,743
Decrease in trade and other creditors (347,110 ) (501,391 )
Cash generated from operations 417,833 1,412,031

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2025
31.12.25 1.1.25
£    £   
Cash and cash equivalents 3,171,731 3,367,993
Year ended 31 December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 3,367,993 2,362,057


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.1.25 Cash flow At 31.12.25
£    £    £   
Net cash
Cash at bank and in hand 3,367,993 (196,262 ) 3,171,731
3,367,993 (196,262 ) 3,171,731
Debt
Finance leases (150,851 ) 30,420 (120,431 )
Debts falling due within 1 year (9,996 ) - (9,996 )
Debts falling due after 1 year (11,671 ) 10,000 (1,671 )
(172,518 ) 40,420 (132,098 )
Total 3,195,475 (155,842 ) 3,039,633

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements
for the Year Ended 31 December 2025

1. STATUTORY INFORMATION

Burns Construction Holdings Ltd is a private company, limited by shares , registered in Scotland. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The financial statements are prepared in sterling, which is the functional currency of the group. Monetary amounts in these financial statements are rounded to the nearest £.

Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Burns
Construction Holdings Ltd 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 2024. 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.

The 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 for parent company information presented within the consolidated financial statements (to the extent these are applicable):

- Section 7 'Statement of Cash Flows': Presentation of a statement of cash flow and related notes and
disclosures;

- Section 33 'Related Party Disclosures': Compensation for key management personnel.

Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group and company have adequate resources to continue in operational existence for at least twelve months from the date of signing the financial statements. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

2. ACCOUNTING POLICIES - continued

Turnover
Turnover represents amounts receivable for goods and services net of VAT.

Revenue from contracts for the provision of services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

Profit is recognised on construction contracts, if the final outcome can be assessed with reasonable certainty, by including in the statement of comprehensive income turnover and related costs as contract activity progresses. Turnover is calculated as the value of work certified to date. Where the expected outcome of construction contracts is expected to generate a loss, the full expected loss is recognised immediately in cost of sales.

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 10 years.

Goodwill has been fully amortised and there was no amortisation charged in the current financial year.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Short leasehold - 10% on cost
Plant and machinery - 25% on cost
Motor vehicles - 25% on cost

Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs. 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.

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 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.

Stocks and work in progress
Stocks and work in progress are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

2. ACCOUNTING POLICIES - continued

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.

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.

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.

Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the yearyear end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

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 group is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

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.

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

3. CRITICAL ACCOUNTING 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.

The following are considered to be either judgements that have had the most significant effect on amounts
recognised in the financial statements, or estimates that are dependent upon assumptions which could change in the next financial year and have a material effect on the carrying amounts of assets and liabilities recognised at the balance sheet date:

- Management assesses the stage of completion of long-term contracts and their likely outcome in order to
determine the amount of turnover and profit relating to that contract to be recognised in the financial statements. Profit is only recognised when the final outcome can be assessed with reasonable certainty. The directors monitor costs and estimates of costs to complete to ensure any loss making contracts are identified and accounted for.

The directors consider that there are no other judgements, estimates and underlying assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities.

4. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the group.

An analysis of turnover by class of business is given below:

31.12.25 31.12.24
£    £   
Provision of services 20,371,074 17,640,641
20,371,074 17,640,641

An analysis of turnover by geographical market is given below:

31.12.25 31.12.24
£    £   
United Kingdom 20,371,074 17,640,641
20,371,074 17,640,641

5. EMPLOYEES AND DIRECTORS
31.12.25 31.12.24
£    £   
Wages and salaries 1,898,211 2,031,199
Social security costs 243,639 209,607
Other pension costs 95,574 181,050
2,237,424 2,421,856

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

5. EMPLOYEES AND DIRECTORS - continued

The average number of employees during the year was as follows:
31.12.25 31.12.24

Labour 36 40
Admin 9 9
Directors 2 3
47 52

6. DIRECTORS' EMOLUMENTS
31.12.25 31.12.24
£    £   
Directors' remuneration 283,915 403,769
Directors' pension contributions to money purchase schemes 49,015 129,015

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

Information regarding the highest paid director is as follows:
31.12.25 31.12.24
£    £   
Emoluments etc 142,160 202,034
Pension contributions to money purchase schemes 24,507 64,507

7. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

31.12.25 31.12.24
£    £   
Depreciation - owned assets 49,983 46,922
Depreciation - assets on hire purchase contracts 84,807 73,596
Profit on disposal of fixed assets (34,949 ) (17,750 )
Operating lease charges 60,000 60,000
Audit of the financial statements of the group and company 2,450 3,615
Audit of the financial statements of the company's subsidiaries 19,900 18,235

8. INTEREST RECEIVABLE AND SIMILAR INCOME
31.12.25 31.12.24
£    £   
Interest received (gross) 14,929 15,035

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

9. INTEREST PAYABLE AND SIMILAR EXPENSES
31.12.25 31.12.24
£    £   
Bank loan interest 428 678
Hire purchase 18,937 14,774
19,365 15,452

10. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
31.12.25 31.12.24
£    £   
Current tax:
UK corporation tax 293,518 182,329

Deferred tax (3,273 ) 34,203
Tax on profit 290,245 216,532

UK corporation tax was charged at 25 %) in 2024.

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

31.12.25 31.12.24
£    £   
Profit before tax 1,154,937 721,456
Profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2024 - 25 %)

288,734

180,364

Effects of:
Expenses not deductible for tax purposes 1,289 2,451
Income not taxable for tax purposes (8,737 ) -
Capital allowances in excess of depreciation - (1,180 )
Depreciation in excess of capital allowances 12,232 -
Remeasurement of deferred tax for changes in tax rates - 694
Deferred tax (3,273 ) 34,203
Total tax charge 290,245 216,532

Tax effects relating to effects of other comprehensive income

31.12.25
Gross Tax Net
£    £    £   
Share buyback (402,000 ) - (402,000 )

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

11. INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


12. DIVIDENDS
31.12.25 31.12.24
£    £   
Ordinary shares shares of 10p each
Interim 304,004 235,212

13. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 January 2025
and 31 December 2025 58,987
AMORTISATION
At 1 January 2025
and 31 December 2025 58,987
NET BOOK VALUE
At 31 December 2025 -
At 31 December 2024 -

The company had no intangible fixed assets as at 31 December 2025 or 31 December 2024.

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

14. TANGIBLE FIXED ASSETS

Group
Short Plant and Motor
leasehold machinery vehicles Totals
£    £    £    £   
COST
At 1 January 2025 38,300 185,471 617,060 840,831
Additions - 5,097 148,015 153,112
Disposals - - (179,071 ) (179,071 )
At 31 December 2025 38,300 190,568 586,004 814,872
DEPRECIATION
At 1 January 2025 38,300 172,303 304,969 515,572
Charge for year - 9,489 125,301 134,790
Eliminated on disposal - - (146,771 ) (146,771 )
At 31 December 2025 38,300 181,792 283,499 503,591
NET BOOK VALUE
At 31 December 2025 - 8,776 302,505 311,281
At 31 December 2024 - 13,168 312,091 325,259

The company had no tangible fixed assets as at 31 December 2025 or 31 December 2024.

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST
At 1 January 2025 364,715
Additions 148,015
Transfer to ownership (135,369 )
At 31 December 2025 377,361
DEPRECIATION
At 1 January 2025 128,677
Charge for year 84,807
Transfer to ownership (103,070 )
At 31 December 2025 110,414
NET BOOK VALUE
At 31 December 2025 266,947
At 31 December 2024 236,038

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

15. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 January 2025
and 31 December 2025 1,260,000
NET BOOK VALUE
At 31 December 2025 1,260,000
At 31 December 2024 1,260,000

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiary

Burns Construction (Aberdeen) Limited
Registered office: Amicable House, 252 Union Street, Aberdeen, AB10 1TN
Nature of business:
%
Class of shares: holding
Ordinary 100.00
31.12.25 31.12.24
£    £   
Aggregate capital and reserves 2,461,947 1,901,085
Profit for the year 864,866 505,228


16. STOCKS

Group
31.12.25 31.12.24
£    £   
Stock 3,000 3,000
Work-in-progress 64,436 229,449
67,436 232,449

The company had no stocks as at 31 December 2025 or 31 December 2024.

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

17. DEBTORS

Group
31.12.25 31.12.24
£    £   
Amounts falling due within one year:
Trade debtors 2,466,276 1,789,440
Amounts recoverable on contract 50,737 66,686
Other debtors 63,961 749
Prepayments 42,472 37,977
2,623,446 1,894,852

Amounts falling due after more than one year:
Trade debtors 650,478 719,806

Aggregate amounts 3,273,924 2,614,658

The company had no debtors as at 31 December 2025 or 31 December 2024.

18. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.25 31.12.24 31.12.25 31.12.24
£    £    £    £   
Bank loans and overdrafts (see note 20) 9,996 9,996 - -
Hire purchase contracts (see note 21) 53,481 62,680 - -
Trade creditors 3,893,444 3,613,975 - -
Amounts owed to group undertakings - - 1,483,320 856,756
Tax 293,602 182,413 - -
Social security and other taxes 73,611 115,622 - -
VAT 243,722 347,266 - -
Other creditors 40,936 51,928 - -
Accrued expenses 81,939 147,032 - -
4,690,731 4,530,912 1,483,320 856,756

Obligations under HP agreements are secured over their related asset.

19. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group
31.12.25 31.12.24
£    £   
Bank loans (see note 20) 1,671 11,671
Hire purchase contracts (see note 21) 66,950 88,171
68,621 99,842

The company had no creditors falling due after more than one year at 31 December 2025 or 31 December 2024.

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

20. LOANS

An analysis of the maturity of loans is given below:

Group
31.12.25 31.12.24
£    £   
Amounts falling due within one year or on demand:
Bank loans 9,996 9,996
Amounts falling due between one and two years:
Bank loans - 1-2 years 1,671 11,671

The company had no loans at 31 December 2025 or 31 December 2024.

21. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase
contracts
31.12.25 31.12.24
£    £   
Net obligations repayable:
Within one year 53,481 62,680
Between one and five years 66,950 88,171
120,431 150,851

Group
Non-cancellable
operating leases
31.12.25 31.12.24
£    £   
Within one year 72,004 84,999
Between one and five years 14,957 73,269
86,961 158,268

The company had no leasing agreements at 31 December 2025 or 31 December 2024.

22. PROVISIONS FOR LIABILITIES

Group
31.12.25 31.12.24
£    £   
Deferred tax 77,820 81,093

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

22. PROVISIONS FOR LIABILITIES - continued

Group
Deferred
tax
£   
Balance at 1 January 2025 81,093
Credit to Statement of Comprehensive Income during year (3,273 )
Balance at 31 December 2025 77,820

The company had no provisions at 31 December 2025 or 31 December 2024.

23. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.25 31.12.24
value: £    £   
400,014 Ordinary shares 10p 40,001 47,044

During the year 70,425 Ordinary shares of 10p each were repurchased and cancelled.

All shares carry equal voting and dividend rights.

24. RESERVES

Group
Capital
Retained redemption
earnings reserve Totals
£    £    £   

At 1 January 2025 1,772,172 9,296 1,781,468
Profit for the year 864,692 864,692
Dividends (304,004 ) (304,004 )
Purchase of own shares (402,000 ) - (402,000 )
SoCIE line item with acc967/32 - 7,043 7,043
At 31 December 2025 1,930,860 16,339 1,947,199

The group's reserves are as follows:

The share premium reserve contains the premium arising on the issue of equity shares, net of issue expenses.

The capital redemption reserve was created when the company repurchased some of its share capital.

The profit and loss reserve represents cumulative profits or losses, net of dividends and other distributions.

25. RELATED PARTY DISCLOSURES

During the year, total dividends of £304,004 (2024 - £235,212) were paid to the directors .

Burns Construction Holdings Ltd (Registered number: SC552369)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

25. RELATED PARTY DISCLOSURES - continued

During the year, the company and group repurchased 70,425 Ordinary shares of 10p each for a consideration of £400,000 from one of its directors.

During the year, the group rented property from the pension scheme of one of the shareholders. Rental charges amounted to £60,000 (2024: £60,000). There was no outstanding balance at the year end.

26. ULTIMATE CONTROLLING PARTY

In the opinion of the Directors, the Group is not controlled by a single party.

27. RETIREMENT BENEFIT SCHEMES

During the year £95,574 (2024: £181,050) was charged to the profit and loss account in respect of defined contribution schemes.

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.