Project Bluebell (Topco) Limited 13882991 false 2024-11-01 2025-10-31 2025-10-31 2025-10-31 The principal activity of the company is the provision of residential and supported living care services. The principal activity of the company is that of a holding company. Digita Accounts Production Advanced 6.30.9574.0 true true true true false true false false false false false false false false false false 13882991 2024-11-01 2025-10-31 13882991 2025-10-31 13882991 bus:Director3 bus:Consolidated 2025-10-31 13882991 bus:Consolidated 2025-10-31 13882991 core:SpecificBusinessCombination1 bus:Consolidated 2025-10-31 13882991 core:AcceleratedTaxDepreciationDeferredTax bus:Consolidated 2025-10-31 13882991 core:OtherDeferredTax bus:Consolidated 2025-10-31 13882991 core:RetainedEarningsAccumulatedLosses 2025-10-31 13882991 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2025-10-31 13882991 core:ShareCapital 2025-10-31 13882991 core:ShareCapital bus:Consolidated 2025-10-31 13882991 core:SharePremium 2025-10-31 13882991 core:SharePremium bus:Consolidated 2025-10-31 13882991 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2025-10-31 13882991 core:FinanceLeases core:CurrentFinancialInstruments 2025-10-31 13882991 core:FinanceLeases core:CurrentFinancialInstruments bus:Consolidated 2025-10-31 13882991 core:FinanceLeases core:Non-currentFinancialInstruments 2025-10-31 13882991 core:FinanceLeases core:Non-currentFinancialInstruments bus:Consolidated 2025-10-31 13882991 core:CurrentFinancialInstruments 2025-10-31 13882991 core:CurrentFinancialInstruments bus:Consolidated 2025-10-31 13882991 core:CurrentFinancialInstruments core:WithinOneYear 2025-10-31 13882991 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2025-10-31 13882991 core:Non-currentFinancialInstruments 2025-10-31 13882991 core:Non-currentFinancialInstruments bus:Consolidated 2025-10-31 13882991 core:Non-currentFinancialInstruments core:AfterOneYear 2025-10-31 13882991 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2025-10-31 13882991 core:Goodwill bus:Consolidated 2025-10-31 13882991 core:BetweenTwoFiveYears 2025-10-31 13882991 core:MoreThanFiveYears 2025-10-31 13882991 core:WithinOneYear 2025-10-31 13882991 core:FurnitureFittingsToolsEquipment bus:Consolidated 2025-10-31 13882991 core:LandBuildings bus:Consolidated 2025-10-31 13882991 core:MotorVehicles bus:Consolidated 2025-10-31 13882991 bus:FRS102 bus:Consolidated 2024-11-01 2025-10-31 13882991 bus:Audited bus:Consolidated 2024-11-01 2025-10-31 13882991 bus:FullAccounts bus:Consolidated 2024-11-01 2025-10-31 13882991 bus:RegisteredOffice bus:Consolidated 2024-11-01 2025-10-31 13882991 bus:Director1 bus:Consolidated 2024-11-01 2025-10-31 13882991 bus:Director2 2024-11-01 2025-10-31 13882991 bus:Director2 bus:Consolidated 2024-11-01 2025-10-31 13882991 bus:Director3 bus:Consolidated 2024-11-01 2025-10-31 13882991 bus:HighestPaidDirector bus:Consolidated 2024-11-01 2025-10-31 13882991 bus:OrdinaryShareClass3 bus:Consolidated 2024-11-01 2025-10-31 13882991 bus:Consolidated 2024-11-01 2025-10-31 13882991 bus:Consolidated 1 2024-11-01 2025-10-31 13882991 bus:Consolidated 2 2024-11-01 2025-10-31 13882991 bus:Consolidated 1 2024-11-01 2025-10-31 13882991 bus:PrivateLimitedCompanyLtd bus:Consolidated 2024-11-01 2025-10-31 13882991 bus:ConsolidatedGroupCompanyAccounts 2024-11-01 2025-10-31 13882991 bus:Agent1 bus:Consolidated 2024-11-01 2025-10-31 13882991 core:SpecificBusinessCombination1 bus:Consolidated 2024-11-01 2025-10-31 13882991 core:RetainedEarningsAccumulatedLosses 2024-11-01 2025-10-31 13882991 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-11-01 2025-10-31 13882991 core:ShareCapital 2024-11-01 2025-10-31 13882991 core:ShareCapital bus:Consolidated 2024-11-01 2025-10-31 13882991 core:SharePremium 2024-11-01 2025-10-31 13882991 core:SharePremium bus:Consolidated 2024-11-01 2025-10-31 13882991 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-11-01 2025-10-31 13882991 core:Goodwill bus:Consolidated 2024-11-01 2025-10-31 13882991 core:LandBuildingsUnderOperatingLeases bus:Consolidated 2024-11-01 2025-10-31 13882991 core:OtherAssetsUnderOperatingLeases bus:Consolidated 2024-11-01 2025-10-31 13882991 core:PlantEquipmentUnderOperatingLeases bus:Consolidated 2024-11-01 2025-10-31 13882991 core:ComputerEquipment bus:Consolidated 2024-11-01 2025-10-31 13882991 core:FurnitureFittingsToolsEquipment bus:Consolidated 2024-11-01 2025-10-31 13882991 core:LandBuildings bus:Consolidated 2024-11-01 2025-10-31 13882991 core:LeaseholdImprovements bus:Consolidated 2024-11-01 2025-10-31 13882991 core:MotorVehicles bus:Consolidated 2024-11-01 2025-10-31 13882991 core:OfficeEquipment bus:Consolidated 2024-11-01 2025-10-31 13882991 core:Vehicles bus:Consolidated 2024-11-01 2025-10-31 13882991 core:KeyManagementPersonnel bus:Consolidated 2024-11-01 2025-10-31 13882991 core:Subsidiary1 2024-11-01 2025-10-31 13882991 core:Subsidiary1 1 2024-11-01 2025-10-31 13882991 core:Subsidiary10 2024-11-01 2025-10-31 13882991 core:Subsidiary10 1 2024-11-01 2025-10-31 13882991 core:Subsidiary2 2024-11-01 2025-10-31 13882991 core:Subsidiary2 1 2024-11-01 2025-10-31 13882991 core:Subsidiary3 2024-11-01 2025-10-31 13882991 core:Subsidiary3 1 2024-11-01 2025-10-31 13882991 core:Subsidiary4 2024-11-01 2025-10-31 13882991 core:Subsidiary4 1 2024-11-01 2025-10-31 13882991 core:Subsidiary5 2024-11-01 2025-10-31 13882991 core:Subsidiary5 1 2024-11-01 2025-10-31 13882991 core:Subsidiary6 2024-11-01 2025-10-31 13882991 core:Subsidiary6 1 2024-11-01 2025-10-31 13882991 core:Subsidiary7 2024-11-01 2025-10-31 13882991 core:Subsidiary7 1 2024-11-01 2025-10-31 13882991 core:Subsidiary8 2024-11-01 2025-10-31 13882991 core:Subsidiary8 1 2024-11-01 2025-10-31 13882991 core:Subsidiary9 2024-11-01 2025-10-31 13882991 core:Subsidiary9 1 2024-11-01 2025-10-31 13882991 core:UKTax bus:Consolidated 2024-11-01 2025-10-31 13882991 countries:EnglandWales bus:Consolidated 2024-11-01 2025-10-31 13882991 2024-10-31 13882991 bus:Consolidated 2024-10-31 13882991 core:RetainedEarningsAccumulatedLosses 2024-10-31 13882991 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-10-31 13882991 core:ShareCapital 2024-10-31 13882991 core:ShareCapital bus:Consolidated 2024-10-31 13882991 core:SharePremium 2024-10-31 13882991 core:SharePremium bus:Consolidated 2024-10-31 13882991 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-10-31 13882991 core:Goodwill bus:Consolidated 2024-10-31 13882991 core:CostValuation 2024-10-31 13882991 core:FurnitureFittingsToolsEquipment bus:Consolidated 2024-10-31 13882991 core:LandBuildings bus:Consolidated 2024-10-31 13882991 core:MotorVehicles bus:Consolidated 2024-10-31 13882991 2023-11-01 2024-10-31 13882991 2024-10-31 13882991 bus:Consolidated 2024-10-31 13882991 core:AcceleratedTaxDepreciationDeferredTax bus:Consolidated 2024-10-31 13882991 core:OtherDeferredTax bus:Consolidated 2024-10-31 13882991 core:RetainedEarningsAccumulatedLosses 2024-10-31 13882991 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-10-31 13882991 core:ShareCapital 2024-10-31 13882991 core:ShareCapital bus:Consolidated 2024-10-31 13882991 core:SharePremium 2024-10-31 13882991 core:SharePremium bus:Consolidated 2024-10-31 13882991 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-10-31 13882991 core:FinanceLeases core:CurrentFinancialInstruments 2024-10-31 13882991 core:FinanceLeases core:CurrentFinancialInstruments bus:Consolidated 2024-10-31 13882991 core:FinanceLeases core:Non-currentFinancialInstruments 2024-10-31 13882991 core:FinanceLeases core:Non-currentFinancialInstruments bus:Consolidated 2024-10-31 13882991 core:CurrentFinancialInstruments 2024-10-31 13882991 core:CurrentFinancialInstruments bus:Consolidated 2024-10-31 13882991 core:CurrentFinancialInstruments core:WithinOneYear 2024-10-31 13882991 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2024-10-31 13882991 core:Non-currentFinancialInstruments 2024-10-31 13882991 core:Non-currentFinancialInstruments bus:Consolidated 2024-10-31 13882991 core:Non-currentFinancialInstruments core:AfterOneYear 2024-10-31 13882991 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2024-10-31 13882991 core:Goodwill bus:Consolidated 2024-10-31 13882991 core:BetweenTwoFiveYears 2024-10-31 13882991 core:MoreThanFiveYears 2024-10-31 13882991 core:WithinOneYear 2024-10-31 13882991 core:FurnitureFittingsToolsEquipment bus:Consolidated 2024-10-31 13882991 core:LandBuildings bus:Consolidated 2024-10-31 13882991 core:MotorVehicles bus:Consolidated 2024-10-31 13882991 bus:HighestPaidDirector bus:Consolidated 2023-11-01 2024-10-31 13882991 bus:Consolidated 2023-11-01 2024-10-31 13882991 bus:Consolidated 1 2023-11-01 2024-10-31 13882991 bus:Consolidated 2 2023-11-01 2024-10-31 13882991 core:RetainedEarningsAccumulatedLosses 2023-11-01 2024-10-31 13882991 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2023-11-01 2024-10-31 13882991 core:ShareCapital 2023-11-01 2024-10-31 13882991 core:ShareCapital bus:Consolidated 2023-11-01 2024-10-31 13882991 core:SharePremium 2023-11-01 2024-10-31 13882991 core:SharePremium bus:Consolidated 2023-11-01 2024-10-31 13882991 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2023-11-01 2024-10-31 13882991 core:LandBuildingsUnderOperatingLeases bus:Consolidated 2023-11-01 2024-10-31 13882991 core:OtherAssetsUnderOperatingLeases bus:Consolidated 2023-11-01 2024-10-31 13882991 core:PlantEquipmentUnderOperatingLeases bus:Consolidated 2023-11-01 2024-10-31 13882991 core:Subsidiary1 1 2023-11-01 2024-10-31 13882991 core:Subsidiary10 1 2023-11-01 2024-10-31 13882991 core:Subsidiary2 1 2023-11-01 2024-10-31 13882991 core:Subsidiary3 1 2023-11-01 2024-10-31 13882991 core:Subsidiary4 1 2023-11-01 2024-10-31 13882991 core:Subsidiary5 1 2023-11-01 2024-10-31 13882991 core:Subsidiary6 1 2023-11-01 2024-10-31 13882991 core:Subsidiary7 1 2023-11-01 2024-10-31 13882991 core:Subsidiary8 1 2023-11-01 2024-10-31 13882991 core:Subsidiary9 1 2023-11-01 2024-10-31 13882991 core:UKTax bus:Consolidated 2023-11-01 2024-10-31 13882991 2023-10-31 13882991 bus:Consolidated 2023-10-31 13882991 core:RetainedEarningsAccumulatedLosses 2023-10-31 13882991 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2023-10-31 13882991 core:ShareCapital 2023-10-31 13882991 core:ShareCapital bus:Consolidated 2023-10-31 13882991 core:SharePremium 2023-10-31 13882991 core:SharePremium bus:Consolidated 2023-10-31 13882991 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2023-10-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 13882991

Project Bluebell (Topco) Limited

Annual Report and Consolidated Financial Statements

for the Year Ended 31 October 2025

 

Project Bluebell (Topco) Limited

Contents

Company Information

1

Strategic Report

2

Directors' Report

3 to 4

Statement of Directors' Responsibilities

5

Independent Auditor's Report

6 to 8

Consolidated Profit and Loss Account

9

Consolidated Balance Sheet

10

Balance Sheet

11

Consolidated Statement of Changes in Equity

12

Statement of Changes in Equity

13

Consolidated Statement of Cash Flows

14

Notes to the Financial Statements

15 to 32

 

Project Bluebell (Topco) Limited

Company Information

Directors

T Hammond

C L Smith

Registered office

Birchwood Forest Park Suite D
Chadwick House
Birchwood Park
Warrington
WA3 6AE

Auditors

Hazlewoods LLP Windsor House
Bayshill Road
Cheltenham
GL50 3AT

 

Project Bluebell (Topco) Limited

Strategic Report for the Year Ended 31 October 2025

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

Principal activity

The principal activity of the group is the provision of residential and supported living care services.

The principal activity of the company is that of a holding company.

Fair review of the business

The directors and board of Blue Ribbon consider the financial position of the group at the end of the period to 31 October 2025 to be satisfactory.

The results for the period, which are set out in the profit and loss account:
• Turnover of £21,326,889 (2024 - £16,008,909)
• Operating profit of £262,524 (2024 - £320,708), which is after charging amortisation of goodwill in the amount of £2,006,791 (2024 - £1,701,627).

On 31 October 2025, the Blue Ribbon Group, which Project Bluebell (Topco) Limited is the ultimate parent company, had net liabilities of £10,853,576 (2024 - £7,985,207).

The Blue Ribbon Group had a successful year in 2025, driven by an increase in the number of people in our care during the period.

Blue Ribbon has continued to open new services in existing and adjacent geographies, in addition to the acquisition of Forevermore Care Group during the year. The Group continues to build its reputation for high quality care to the complex LD needs of the People we Support in bespoke, specialised environments. At the reporting date, the Group was operating 39 residential and supported living services.

Monthly management information includes key financial reporting metrics and Key Performance Indicators (“KPI’s”) that ensure robust monitoring of the operational and strategic performance of the business.

Principal risks and uncertainties

The management of the business and the execution of the Group strategy is open to some external market risk factors.

To mitigate these risks, Blue Ribbon is focused on building strong relationships with commissioning authorities and local health commissioning boards.

Approved by the Board on 2 July 2026 and signed on its behalf by:


C L Smith
Director

 

Project Bluebell (Topco) Limited

Directors' Report for the Year Ended 31 October 2025

The directors present their report and the for the year ended 31 October 2025.

Directors of the company

The directors who held office during the year were as follows:

T Hammond

C L Smith

T Willis (resigned 15 May 2025)

Employee involvement

We are committed to fostering an open and collaborative working environment where colleague feedback is actively encouraged and valued. Regular engagement initiatives, including our Group wide Ribbon Review surveys, provide employees with opportunities to share feedback on work related matters and contribute to the continuous improvement of the business.

In addition, we promote a monthly Workplace Experience Survey (Net Promoter Score) to measure colleague engagement, satisfaction, and advocacy across the Group. The insights gained from these surveys are reviewed carefully and used to inform actions that drive positive change, enhance the employee experience, and recognise areas of success across the organisation.

The Group remains focused on maintaining strong communication channels and ensuring colleagues feel heard, supported, and involved in the development of the business.

Employment of disabled persons

The Group is committed to providing equal opportunities for all employees and applicants and maintains a zero-tolerance approach to discrimination throughout recruitment and employment practices. Policies and procedures are designed to promote fairness, dignity, and respect for every individual, regardless of background or personal circumstances.

We are dedicated to fostering an inclusive workplace culture where diversity is valued and colleagues are supported to achieve their full potential. Fairness and equality are embedded across all people management processes, including recruitment, training, career development, and progression opportunities.

The Group also recognises the importance of making reasonable adjustments where appropriate to support employees with disabilities and to ensure an accessible and inclusive working environment for all.

Financial instruments

Objectives and policies

The board constantly monitors the group's trading results and revise projections as appropriate to ensure that the group can meet its future obligations as they fall due.

Price risk, credit risk, liquidity risk and cash flow risk

Blue Ribbon’s offering is in the high acuity care market and hospital discharge. In the current landscape pricing needs to reflect affordability whilst recognising the stability providers need to invest quality and the support it provides. Blue Ribbon has a robust pricing structure committed to delivering high quality care at a fair cost.

Credit risk consists primarily of cash and trade receivables. Cash is deposited with major financial institutions and trade receivables risk is minimal given revenue is derived from public entities.

The Group finances its operations through cash generated from operations and external funding facilities.

Liquidity risk is managed through the preparation of annual, quarterly and monthly cash flows that include known cash commitments.

The Group has sufficient cash from operations and available facilities to fund these commitments.

 

Project Bluebell (Topco) Limited

Directors' Report for the Year Ended 31 October 2025

Future developments and strategy

Blue Ribbon will continue to focus on delivering outstanding care to existing and new people in our care within the higher acuity care market, driving the best possible outcomes for the people we support.

In addition, we anticipate accelerated growth of new service provision and development of high specification environments as Blue Ribbon expands its geographical and commissioner footprint.

Blue Ribbon will continue investing in its people, quality and systems, as well as a focus on building an experienced market leading executive leadership and management team to deliver our strategic plans.

Disclosure of information to the auditor

Each director has taken the steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditor is aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditor is unaware.

Reappointment of auditors

Hazlewoods LLP have expressed their willingness to continue in office.

Approved by the Board on 2 July 2026 and signed on its behalf by:


C L Smith
Director

 

Project Bluebell (Topco) Limited

Statement of Directors' Responsibilities

The directors are responsible for preparing the Strategic Report, Directors' Report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and 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 apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable UK 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 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 the company's transactions and disclose with reasonable accuracy at any time the financial position of the group and the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

Project Bluebell (Topco) Limited

Independent Auditor's Report to the Members of Project Bluebell (Topco) Limited

Opinion

We have audited the financial statements of Project Bluebell (Topco) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 October 2025, which comprise the Consolidated Profit and Loss Account, Consolidated Balance Sheet, Balance Sheet, Consolidated Statement of Changes in Equity, Statement of Changes in Equity, Consolidated Statement of Cash Flows, and 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 the parent company's affairs as at 31 October 2025 and of the group's loss 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 auditor 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 ability to continue as a going concern for a period of at least twelve months from when the original financial statements were 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 included in the annual report, other than the financial statements and our auditor’s report 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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

Opinion on other matter 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 Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of our knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report and the Directors' Report.

 

Project Bluebell (Topco) Limited

Independent Auditor's Report to the Members of Project Bluebell (Topco) Limited

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 5, 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 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.

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.

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

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We considered the nature of the group’s industry and its control environment and reviewed the group’s documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management about their own identification and assessment of the risks of irregularities.

We obtained an understanding of the legal and regulatory framework that the group operates in and identified the key laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements, including the UK Companies Act and tax legislation, and, those that do not have a direct effect on the financial statements but compliance with which may be fundamental to the group’s ability to operate or to avoid a material penalty.

We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.

In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override of controls. In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments; assessed whether the judgements made in accounting estimates are indicative of a potential bias; and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.

In addition to the above, our procedures to respond to the risks identified included the following:

reviewing financial statement disclosures by testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;

performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatements due to fraud;

enquiring of management concerning actual and potential litigation and claims and instances of non-compliance with laws and regulations; and

reading minutes of meetings of those charged with governance.

 

Project Bluebell (Topco) Limited

Independent Auditor's Report to the Members of Project Bluebell (Topco) Limited

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.

A further description of our responsibilities is available on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

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





Stephanie Hayman (Senior Statutory Auditor)
For and on behalf of Hazlewoods LLP, Statutory Auditor

Windsor House
Bayshill Road
Cheltenham
GL50 3AT

2 July 2026

 

Project Bluebell (Topco) Limited

Consolidated Profit and Loss Account for the Year Ended 31 October 2025

Note

2025
 £

2024
 £

Turnover

3

21,326,889

16,008,909

Cost of sales

 

(14,475,066)

(10,025,030)

Gross profit

 

6,851,823

5,983,879

Administrative expenses

 

(6,589,807)

(5,668,189)

Other operating income

4

508

5,018

Operating profit

5

262,524

320,708

Other interest receivable and similar income

6

51,007

-

Interest payable and similar charges

7

(3,232,623)

(2,577,276)

Loss before tax

 

(2,919,092)

(2,256,568)

Taxation

11

40,722

(281,875)

Loss for the financial year

 

(2,878,370)

(2,538,443)

Profit/(loss) attributable to:

 

Owners of the company

 

(2,878,370)

(2,538,443)

The above results were derived from continuing operations.

The group has no recognised gains or losses for the year other than the results above.

 

Project Bluebell (Topco) Limited

(Registration number: 13882991)
Consolidated Balance Sheet as at 31 October 2025

Note

2025
 £

2024
 £

Fixed assets

 

Intangible assets

12

14,857,843

12,336,795

Tangible assets

14

10,669,133

4,554,396

 

25,526,976

16,891,191

Current assets

 

Debtors

16

2,231,780

1,672,465

Cash at bank and in hand

 

2,499,948

1,387,828

 

4,731,728

3,060,293

Creditors: Amounts falling due within one year

17

(10,351,957)

(8,436,071)

Net current liabilities

 

(5,620,229)

(5,375,778)

Total assets less current liabilities

 

19,906,747

11,515,413

Creditors: Amounts falling due after more than one year

17

(30,601,327)

(19,329,341)

Provisions for liabilities

11

(158,996)

(171,279)

Net liabilities

 

(10,853,576)

(7,985,207)

Capital and reserves

 

Called up share capital

20

973

968

Share premium reserve

274,532

264,536

Profit and loss account

(11,129,081)

(8,250,711)

Equity attributable to owners of the company

 

(10,853,576)

(7,985,207)

Total equity

 

(10,853,576)

(7,985,207)

Approved and authorised by the Board on 2 July 2026 and signed on its behalf by:
 

C L Smith
Director

 

Project Bluebell (Topco) Limited

(Registration number: 13882991)
Balance Sheet as at 31 October 2025

Note

2025
 £

2024
 £

Fixed assets

 

Investments

15

2,951,641

2,951,641

Current assets

 

Debtors

16

2,410,002

2,370,005

Creditors: Amounts falling due within one year

17

(7,360,292)

(6,671,372)

Net current liabilities

 

(4,950,290)

(4,301,367)

Net liabilities

 

(1,998,649)

(1,349,726)

Capital and reserves

 

Called up share capital

20

973

968

Share premium reserve

274,532

264,536

Profit and loss account

(2,274,154)

(1,615,230)

Total equity

 

(1,998,649)

(1,349,726)

The company made a loss after tax for the financial year of £658,924 (2024 - loss of £608,709).

Approved and authorised by the Board on 2 July 2026 and signed on its behalf by:
 

C L Smith
Director

 

Project Bluebell (Topco) Limited

Consolidated Statement of Changes in Equity for the Year Ended 31 October 2025
Equity attributable to the parent company

Share capital
£

Share premium
£

Profit and loss account
£

Total
£

At 1 November 2024

968

264,536

(8,250,711)

(7,985,207)

Loss for the year

-

-

(2,878,370)

(2,878,370)

New share capital subscribed

5

9,996

-

10,001

At 31 October 2025

973

274,532

(11,129,081)

(10,853,576)

Share capital
£

Share premium
£

Profit and loss account
£

Total
£

At 1 November 2023

960

256,540

(5,712,268)

(5,454,768)

Loss for the year

-

-

(2,538,443)

(2,538,443)

New share capital subscribed

8

7,996

-

8,004

At 31 October 2024

968

264,536

(8,250,711)

(7,985,207)

 

Project Bluebell (Topco) Limited

Statement of Changes in Equity for the Year Ended 31 October 2025

Share capital
£

Share premium
£

Profit and loss account
£

Total
£

At 1 November 2024

968

264,536

(1,615,230)

(1,349,726)

Loss for the year

-

-

(658,924)

(658,924)

New share capital subscribed

5

9,996

-

10,001

At 31 October 2025

973

274,532

(2,274,154)

(1,998,649)

Share capital
£

Share premium
£

Profit and loss account
£

Total
£

At 1 November 2023

960

256,540

(1,006,521)

(749,021)

Loss for the year

-

-

(608,709)

(608,709)

New share capital subscribed

8

7,996

-

8,004

At 31 October 2024

968

264,536

(1,615,230)

(1,349,726)

 

Project Bluebell (Topco) Limited

Consolidated Statement of Cash Flows for the Year Ended 31 October 2025

Note

2025
 £

2024
 £

Cash flows from operating activities

Loss for the year

 

(2,878,370)

(2,538,443)

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

5

2,412,210

2,053,223

Finance income

6

(51,007)

-

Finance costs

7

3,232,623

2,577,276

Income tax expense

11

(40,722)

281,875

 

2,674,734

2,373,931

Working capital adjustments

 

Increase in trade debtors

16

(69,666)

(323,046)

Increase in trade creditors

17

203,998

76,445

Increase/(decrease) in deferred income

 

29,209

(97)

Cash generated from operations

 

2,838,275

2,127,233

Income taxes paid

11

(65,008)

-

Net cash flow from operating activities

 

2,773,267

2,127,233

Cash flows from investing activities

 

Interest received

51,007

-

Acquisitions of tangible assets

(6,520,156)

(1,294,726)

Acquisition of subsidiaries (net of cash acquired)

12

(4,268,183)

-

Net cash flows from investing activities

 

(10,737,332)

(1,294,726)

Cash flows from financing activities

 

Interest paid

 

(1,024,466)

(645,339)

Proceeds from issue of ordinary shares, net of issue costs

 

10,000

4,000

Proceeds from bank borrowing draw downs

 

10,100,000

900,000

Repayment of bank borrowing

 

-

(300,000)

Proceeds from other borrowing draw downs

 

-

50,000

Payments to finance lease creditors

 

(9,349)

(9,350)

Net cash flows from financing activities

 

9,076,185

(689)

Net increase in cash and cash equivalents

 

1,112,120

831,818

Cash and cash equivalents at 1 November

 

1,387,828

556,010

Cash and cash equivalents at 31 October

 

2,499,948

1,387,828

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

 

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Birchwood Forest Park Suite D
Chadwick House
Birchwood Park
Warrington
WA3 6AE

 

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland and the Companies Act 2006'.

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Basis of consolidation

The consolidated financial statements consolidate the financial statements of the company and its subsidiary undertakings drawn up to 31 October 2025.

No Profit and Loss Account is presented for the company as permitted by section 408 of the Companies Act 2006. The company made a loss after tax for the financial period of £658,924 (2024 - £608,709).

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

The results of subsidiaries acquired or disposed of during the year are included in the Profit and Loss Account from the effective date of acquisition or up to the effective date of disposal, as appropriate. Where necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by the group.

The purchase method of accounting is used to account for business combinations that result in the acquisition of subsidiaries by the group. The cost of a business combination is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the business combination. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. Any excess of the cost of the business combination over the acquirer’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities recognised is recorded as goodwill.

Inter-company transactions, balances and unrealised gains on transactions between the company and its subsidiaries, which are related parties, are eliminated in full.

Intra-group losses are also eliminated but may indicate an impairment that requires recognition in the consolidated financial statements.

Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the group. Non-controlling interests in the net assets of consolidated subsidiaries are identified separately from the group’s equity therein. Non-controlling interests consist of the amount of those interests at the date of the original business combination and the non-controlling shareholder’s share of changes in equity since the date of the combination.

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

Going concern

Not withstanding the net liability position shown on the balance sheet, the financial statements have been prepared on the going concern basis. The directors have considered the forecast cash flows and the cash requirements of the business in their assessment of going concern. As a result of this assessment it was concluded that the cash requirements of the business for the 12 months from signing will be met through a combination of operational cash flows and external funding and thus the business is deemed to operate as a going concern.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

The directors consider that there are no key areas of judgement or estimation uncertainty to be disclosed in these financial statements.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the group’s activities. Turnover is shown net of discounts and after eliminating sales within the group. The group recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity, and specific criteria have been met for each of the group's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the group operates and generates taxable income.

Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements and on unused tax losses or tax credits in the group. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Leasehold improvements

20% straight line

Fixtures and fittings

25% straight line

Office equipment

25% straight line

Computer equipment

25% straight line

Motor vehicles

20% straight line

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

No depreciation is provided on freehold properties as it is the group's policy to maintain these assets so that they keep their previously assessed standard of performance. As the useful lives of these assets are of such length and the residual values are such that they are not materially difference from the carrying amount any depreciation would not be material.

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Intangible assets

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the group’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Over 10 years

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the group will not be able to collect all amounts due according to the original terms of the debtors.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the group does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the group has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the group’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the group has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ('CGUs') of which the goodwill is a part. Any impairment loss in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

 

3

Turnover

The analysis of the group's Turnover for the year from continuing operations is as follows:

31 October
2025
£

31 October
2024
£

Rendering of services

21,292,803

15,969,918

Other revenue

34,086

38,991

21,326,889

16,008,909

The total turnover of the company has been derived from its principal activity wholly undertaken in the United Kingdom.

 

4

Other operating income

The analysis of the group's other operating income for the year is as follows:

31 October
2025
£

31 October
2024
£

Rent receivable

508

5,018

 

5

Operating profit

Arrived at after charging/(crediting)

31 October
2025
£

31 October
2024
£

Depreciation expense

405,419

351,596

Amortisation expense

2,006,791

1,701,627

Operating lease expense - property

464,650

410,894

Operating lease expense - plant and machinery

1,613

1,612

Operating lease expense - other

123,600

125,557

 

6

Other interest receivable and similar income

31 October
2025
£

31 October
2024
£

Interest income on bank deposits

280

-

Interest income on bank deposits

50,727

-

51,007

-

 

7

Interest payable and similar expenses

31 October
2025
£

31 October
2024
£

Interest on bank overdrafts and borrowings

1,156,765

629,772

Interest on preference shares

579,734

545,934

Interest on obligations under finance leases and hire purchase contracts

-

1,783

Interest expense on other finance liabilities

1,232,217

1,148,340

Finance charges adjacent to interest

263,907

251,447

3,232,623

2,577,276

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

 

8

Staff costs

The aggregate payroll costs (including directors' remuneration) were as follows:

31 October
2025
£

31 October
2024
£

Wages and salaries

13,171,317

9,125,464

Social security costs

1,483,453

822,281

Pension costs, defined contribution scheme

227,080

143,745

Other employee expense

409,304

212,247

15,291,154

10,303,737

The average number of persons employed by the group (including directors) during the year, analysed by category was as follows:

2025
 No.

2024
 No.

Care

410

316

Administration

33

30

443

346

Company
The aggregate payroll costs (including directors' remuneration) were as follows:

2025
 £

2024
 £

Wages and salaries

70,001

55,990

Social security costs

9,189

6,785

79,190

62,775

The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:

2025
 No.

2024
 No.

Administration and support

3

3

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

 

9

Directors' remuneration

The directors' remuneration for the year was as follows:

31 October
2025
£

31 October
2024
£

Directors' emoluments

394,704

349,092

Contributions paid to defined contribution pension schemes

2,532

2,557

397,236

351,649

During the year the number of directors who were receiving benefits and share incentives was as follows:

31 October
2025
No.

31 October
2024
No.

Accruing benefits under defined contribution pension schemes

2

3

In respect of the highest paid director:

31 October
2025
£

31 October
2024
£

Remuneration

150,600

147,500

Company contributions to money purchase pension schemes

1,321

1,321

 

10

Auditors' remuneration

31 October
2025
£

31 October
2024
£

Audit of these financial statements

8,700

3,120

Audit of the financial statements of subsidiaries of the company pursuant to legislation

17,100

16,260

25,800

19,380

Other fees to auditors

Taxation compliance services

16,500

13,020

All other non-audit services

13,410

10,620

29,910

23,640


 

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

 

11

Taxation

Tax charged/(credited) in the consolidated profit and loss account

31 October
2025
£

31 October
2024
£

Current taxation

UK corporation tax

170,650

292,470

UK corporation tax adjustment to prior periods

(198,190)

(7,846)

(27,540)

284,624

Deferred taxation

Arising from origination and reversal of timing differences

(11,558)

(8,645)

Arising from previously unrecognised tax loss, tax credit or temporary difference of prior periods

(1,624)

5,896

Total deferred taxation

(13,182)

(2,749)

Tax (receipt)/expense in the income statement

(40,722)

281,875

The tax on profit before tax for the year is higher than the standard rate of corporation tax in the UK (2024 - higher than the standard rate of corporation tax in the UK) of 25% (2024 - 25%).

The differences are reconciled below:

31 October
2025
£

31 October
2024
£

Loss before tax

(2,919,092)

(2,256,568)

Corporation tax at standard rate

(729,773)

(564,142)

Decrease in UK and foreign current tax from adjustment for prior periods

(198,190)

(7,846)

Tax increase from effect of capital allowances and depreciation

50,859

30,003

Effect of expense not deductible in determining taxable profit (tax loss)

850,712

894,824

Decrease from tax losses for which no deferred tax asset was recognised

(12,706)

(78,348)

Deferred tax (credit)/expense from unrecognised temporary difference from a prior period

(1,624)

7,384

Total tax (credit)/charge

(40,722)

281,875

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

Deferred tax

Group

Deferred tax assets and liabilities

2025

Liability
£

Fixed asset timing differences

165,874

Short term timing differences

(6,878)

158,996

2024

Liability
£

Fixed asset timing differences

174,849

Short term timing differences

(3,570)

171,279

 

12

Intangible assets

Group

Goodwill
 £

Cost or valuation

At 1 November 2024

17,016,269

Additions acquired separately

4,527,839

At 31 October 2025

21,544,108

Amortisation

At 1 November 2024

4,679,474

Amortisation charge

2,006,791

At 31 October 2025

6,686,265

Carrying amount

At 31 October 2025

14,857,843

At 31 October 2024

12,336,795

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

 

13

Business combinations

On 28 February 2025, Blue Ribbon Healthcare Group Limited acquired 100% of the issued share capital of Forevermore Holdings Limited, obtaining control.

Forevermore Holdings Limited and the subsidiaries acquired contributed £2,235,112 revenue and £244,572 to the group's profit for the period between the date of acquisition and the Balance Sheet date.

The amounts recognised in respect of the identifiable assets acquired and liabilities assumed are as set out in the table below:
 

Fair value
31 October
2025
£

Assets and liabilities acquired

Financial assets

1,094,063

Financial liabilities

(449,315)

Total identifiable assets

644,748

Goodwill

4,527,839

Total consideration

5,172,587

Satisfied by:

Cash

4,872,587

Contingent consideration arrangement

300,000

Total consideration transferred

5,172,587

Cash flow analysis:

Cash consideration

4,872,587

Less: cash and cash equivalent balances acquired

(604,404)

Net cash outflow arising on acquisition

4,268,183

The useful life of goodwill is 10 years.

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

 

14

Tangible assets

Group

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost

At 1 November 2024

4,756,534

486,825

94,859

5,338,218

Additions

6,348,848

171,308

-

6,520,156

At 31 October 2025

11,105,382

658,133

94,859

11,858,374

Depreciation

At 1 November 2024

521,471

226,563

35,788

783,822

Charge for the year

262,492

123,955

18,972

405,419

At 31 October 2025

783,963

350,518

54,760

1,189,241

Carrying amount

At 31 October 2025

10,321,419

307,615

40,099

10,669,133

At 31 October 2024

4,235,063

260,262

59,071

4,554,396

Included within the net book value of land and buildings above is £10,321,419 (2024 - £4,235,063) in respect of freehold land and buildings.
 

Leased assets
Included within the net book value of tangible fixed assets is £16,473 (2024 - £23,533) in respect of assets held under finance leases and similar hire purchase contracts. Depreciation for the year on these assets was £7,060 (2024 - £10,686).

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

 

15

Investments

Company

31 October
2025
£

31 October
2024
£

Investments in subsidiaries

2,951,641

2,951,641

Subsidiaries

£

Cost and carrying amount

At 1 November 2024 and at 31 October 2025

2,951,641

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2025

2024

Subsidiary undertakings

Project Bluebell (Midco) Limited*

England and Wales

Ordinary

100%

100%

Project Bluebell (Holdco) Limited

England and Wales

Ordinary

100%

100%

Project Bluebell (Bidco) Limited

England and Wales

Ordinary

100%

100%

Blue Ribbon Healthcare Group Limited

England and Wales

Ordinary

100%

100%

Blue Ribbon Healthcare Limited

England and Wales

Ordinary

100%

100%

Ossian Living Limited

England and Wales

Ordinary

100%

100%

Cade Care Limited

England and Wales

Ordinary

100%

100%

OCL 1 Limited

England and Wales

Ordinary

100%

100%

Forevermore Care Group Ltd

England and Wales

Ordinary

100%

0%

Forevermore Holdings Ltd

England and Wales

Ordinary

100%

0%

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

* - Held directly.

The registered address of all subsidiaries is Gemini House, Blakewater Road, Capricorn Park, Blackburn, BB1 5QR.

The principal activity of the following is that of a holding company:
Project Bluebell (Midco) Limited
Project Bluebell (Holdco) Limited
Project Bluebell (Bidco) Limited
Blue Ribbon Healthcare Group Limited
Forevermore Holdings Limited

The principal activity of the following is that of a property holding company:
Ossian Living Limited
OCL 1 Limited

The principal activity of the following is the provision of residential and supported living care services:
Blue Ribbon Healthcare Limited
Cade Care Limited
Forevermore Care Group Limited

For the period ending 31 October 2025, the following subsidiaries were entitled to exemption from audit under section 479A of the Companies Act 2006 relating to subsidiary Companies:

Blue Ribbon Healthcare Group Limited
Care Care Limited
OCL 1 Limited
Ossian Living Limited
Forevermore Care Group Ltd
Forevermore Holdings Ltd

 

16

Debtors

 

Group

Company

2025
 £

2024
 £

2025
 £

2024
 £

Trade debtors

1,031,187

880,805

-

-

Other debtors

72,816

28,185

44,100

20,104

Prepayments and accrued income

1,127,777

763,475

-

-

Amounts owed by group undertakings

-

-

2,365,902

2,349,901

 

2,231,780

1,672,465

2,410,002

2,370,005

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

 

17

Creditors

   

Group

Company

Note

2025
 £

2024
 £

2025
 £

2024
 £

Due within one year

 

Loans and borrowings

18

7,320,081

6,600,052

7,041,437

6,461,702

Trade creditors

 

549,237

311,094

-

-

Social security and other taxes

 

409,811

214,516

-

-

Outstanding defined contribution pension costs

 

52,786

33,362

-

-

Other creditors

 

402,763

326,521

113,000

100,001

Accrued expenses

 

1,243,744

621,438

-

-

Corporation tax liability

 

344,326

287,296

-

-

Deferred income

 

29,209

-

-

-

Amounts owed to group undertakings and related parties

 

-

41,792

205,855

109,669

 

10,351,957

8,436,071

7,360,292

6,671,372

Due after one year

 

Loans and borrowings

18

30,601,327

19,329,341

-

-

 

18

Loans and borrowings

 

Group

Company

31 October
2025
£

31 October
2024
£

31 October
2025
£

31 October
2024
£

Current loans and borrowings

Bank borrowings

270,073

129,000

-

-

Finance lease liabilities

8,571

9,350

-

-

Redeemable preference shares

7,041,437

6,461,702

7,041,437

6,461,702

7,320,081

6,600,052

7,041,437

6,461,702

Non-current loans and borrowings

 

Group

Company

31 October
2025
£

31 October
2024
£

31 October
2025
£

31 October
2024
£

Bank borrowings

16,252,719

6,256,941

-

-

Finance lease liabilities

-

8,570

-

-

Other borrowings

14,348,608

13,063,830

-

-

30,601,327

19,329,341

-

-

The loan notes outstanding of £14,348,608 (2024 - £13,063,830) include accrued interest of £4,174,686 (2024 - £2,942,681) and are stated after deducting £62,458 (2024 - £115,231) of costs associated with the raising of this finance, which are being released to the profit and loss account over the term of the debt in accordance with FRS 102. The loan notes excluding accrued interest and gross of debt costs was £10,236,380 (2024 - £10,236,380).

The borrowings at 31 October 2025 are made up of A1 loan notes, A2 loan notes and B loan notes. All loan notes are unsecured and repayable in full on 16 August 2028. Interest is charged at between 5% and 10% and is payable in quarterly instalments or accrued and rolled up into the principal of the loan notes where the interest is not paid.

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

The bank loans outstanding of £16,522,792 (2024 - £6,385,941) include accrued interest of £270,073 (2024 - £129,000) and are stated after deducting £247,281 (2024 - £143,059) of costs associated with the raising of finance, which are being released to the profit and loss account over the term of the debt in accordance with FRS102. The bank loans excluding accrued interest and gross of unamortised debt costs was £16,500,000 (2024 - £6,400,000).

The bank loan borrowings at 31 October 2025 consist of two facilities and are all repayable in full on 16 February 2028. Interest is charged on the facilities between 4.25%-4.75% above SONIA and the loan is secured by a fixed and floating charge over the freehold and leasehold property within the group.
 

Hire purchase liabilities are secured on the assets to which they relate.

Preference shares classified as debt

Group and Company 2025

Group and Company 2024

Number

£

Number

£

A preference shares of £1 each

2,746,243

2,746,243

2,746,243

2,746,243

B preference shares of £1 each

2,263,799

2,263,799

2,263,799

2,263,799

5,010,042

5,010,042

5,010,042

5,010,042

The A and B preference shares are unsecured and carry a 5% - 10% annual cumulative dividend (calculated by reference to the issue price of £1 each), which is payable on redemption of the shares. The shares can be redeemed at the option of the holders on the sale or flotation of the company. The preference shares above represent the nominal value of the shares of £5,010,042 (2024 - £5,010,042) plus accrued dividends of £2,031,395 (2023 - £1,451,661).

 

19

Pension and other schemes

Defined contribution pension scheme

The group operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the group to the scheme and amounted to £227,080 (2024 - £143,745).

Contributions totalling £52,786 (2024 - £33,362) were payable to the scheme at the end of the year and are included in creditors.

 

20

Share capital

Allotted, called up and fully paid shares

 

31 October
2025

31 October
2024

 

No.

£

No.

£

Ordinary A of £0.01 each

66,496

665

66,496

665

Ordinary B of £0.01 each

21,003

210

21,003

210

Ordinary C of £0.01 each

9,800

98

9,300

93

 

97,299

973

96,799

968

New shares allotted

During the year 500 Ordinary C shares having an aggregate nominal value of £0.01 were allotted for an aggregate consideration of £10,000.

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

 

21

Operating lease commitments

Group

Operating leases

The total of future minimum lease payments is as follows:

31 October
2025
£

31 October
2024
£

Not later than one year

524,477

483,074

Later than one year and not later than five years

1,528,415

1,298,942

Later than five years

1,639,207

1,464,696

3,692,099

3,246,712

 

22

Analysis of changes in net debt

Group

At 1 November 2024
£

Financing cash flows
£

Other non-cash changes
£

At 31 October 2025
£

Cash and cash equivalents

Cash

1,387,828

1,112,120

-

2,499,948

Borrowings

Bank borrowings

(6,385,941)

(11,214,601)

830,809

(16,769,733)

Redeemable preference shares

(6,461,702)

-

(579,734)

(7,041,436)

Other borrowings

(13,063,830)

-

(1,284,778)

(14,348,608)

Lease liabilities

(17,920)

9,349

-

(8,571)

(25,929,393)

(11,205,252)

(1,033,703)

(38,168,348)

 

(24,541,565)

(10,093,132)

(1,033,703)

(35,668,400)

Other non-cash changes consist of accrued interest and amortisation of debt costs.

 

Project Bluebell (Topco) Limited

Notes to the Financial Statements for the Year Ended 31 October 2025

 

23

Related party transactions

Group

Key management personnel

Key management personnel are considered to be the directors of the company and key management personnel compensation is disclosed in note 9 to the financial statements.

Summary of transactions with parent

During the year, the company's ultimate controlling party advanced the Company £nil (2024 - £50,000) in the form of loan notes. At 31 October 2025, £9,735,081 (2024 - £8,808,512) remained outstanding which included accrued interest of £2,933,611 (2024 - £2,757,042).

During the year, the company's ultimate controlling party charged the company £90,000 (2024 - £82,500) of monitoring fees, of which £Nil (2024 - £41,972) remained outstanding as at 31 October 2025.

 

24

Non adjusting events after the financial period

Following the year end, the group have purchased a freehold property for consideration of £518,063.

 

25

Parent and ultimate parent undertaking

The ultimate controlling party is Queen's Park Equity LLP, incorporated in England and Wales. Queens Park Equity is considered to have no single controlling party.