Company registration number 00085951 (England and Wales)
Bells Power Solutions Ltd
Annual report and financial statements
For the year ended 30 June 2025
Bells Power Solutions Ltd
Company Information
Directors
S Brody
(Appointed 22 December 2025)
J M Littlejohn
(Appointed 22 December 2025)
N D Cumins
(Appointed 22 December 2025)
Company number
00085951
Registered office
Unit 8 Belvedere Business Park
Crabtree Manorway South
Belvedere
Kent
DA17 6AH
Auditor
DJH Audit Limited
Nexus House
2 Cray Road
Sidcup
Kent
DA14 5DA
Bells Power Solutions Ltd
Contents
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 20
Bells Power Solutions Ltd
Strategic report
For the year ended 30 June 2025
- 1 -

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

Review of the business

The company provides design, installation, maintenance and spare parts for Generator sets. This is provided principally to commercial entities in London and the South East of England.

Results and Performance

The results of the company for the year are as follows; Turnover for the company reduced slightly, 2025 £14.480m (2024: £16.571m). Loss on ordinary activities before tax increased to £507.1k for the year (2024 as restated: £73.4k). Shareholders' funds for the company decreased from £2.161m (as restated) in 2024 to £907k for the year ending 30th June 2025.

Bells Power Solutions Ltd at June 2025 had a strong contracted future sales pipeline which will continue to deliver turnover and increased levels of profit through 2026 and beyond. Its divergence into the Energy markets, Data centres and niche Control Systems will also ensure strong future performance.

Business Environment

The company operates within a selective environment with few other companies offering the same mix of complimentary skill sets, product offering and industry expertise, particularly in its geographic trading region.

It trades as a high end solutions and servicing proposition and actively steers away from low level price competitive environments where possible. Partnering with major construction companies and facility management companies allows the product to remain innovative and relevant at design level.

Its long standing dealership relationship with FG Wilson ensures it provides fully supported products to the market place.

Strategy

The Group took the decision in 2024 to consolidate its diverse shareholder structure across the various trading entities and transfer all ownership into the ultimate holding company Bells Power Group Ltd. This was done with the professional advice and stewardship of Crowe LLP. This gives us a cleaner ownership structure and external clarity.

Our aim is to continue to provide broader solutions across construction and facilities management, strengthening our relationships with key clients. These relationships will be achieved by broadening our range of Strategic Alliances with key partners in both supply and commercial environments.

We aim to continue to maximise these opportunities and also target further cost reduction through consolidated procurement across the group. We will continue to extend our offering by increasing our partnership models, exploring new revenue streams and growing our export trade.

Principal risks and uncertainties

The process of risk management is addressed through a framework of policies, procedures and internal controls. All policies are subject to board approval and ongoing review by management, including internal and external audit process. Compliance with current regulation on Health and Safety, Environment, financial, legal and ethical standards remains a high priority for the Group.

We continue to commit to our ISO 9001, 18001 and 45001 process framework and we are actively working towards obtaining ISO27001.

The principal risks to the Group arise from competitive pricing versus quality of delivery. Delivery of service on a timely basis is also challenging in the current environment and pressure on cash collection from the Construction industries current practices has remained a challenge that we continually look to resolve. Additionally, we now face trading restrictions with our European partners and issues with global shipping of both products to client and raw materials to suppliers, we are actively sourcing continuous supply through diversity of supply partners to mitigate this. The board is aware of the increasing pressure on energy costs and is constantly reviewing its internal practices to minimise the effect on trade.

Bells Power Solutions Ltd
Strategic report (CONTINUED)
For the year ended 30 June 2025
- 2 -
Future Developments

Following an approach from US based company MC Dean Inc it was decided by the Directors to accept an offer for the purchase of the business. This was concluded in Dec 25. The synergies and external investment that this provides will future proof the growth of the Group and allow it to increase its market share and continue to grow and diversify its market presence.

Key performance indicators

Projects active 238 (2024: 213) No. of active projects

PPM Growth 297 (2024: 269) No. of maintenance contracts

On behalf of the board

S Brody
Director
2 July 2026
Bells Power Solutions Ltd
Directors' Report
For the year ended 30 June 2025
- 3 -

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

Principal activities

The principal activity of the company continued to be that of supply and install of uninterruptable power supply units.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £746,409. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

M J Murphy
(Resigned 22 December 2025)
J M Murphy
(Resigned 22 December 2025)
J R Davidson
(Resigned 22 December 2025)
S Brody
(Appointed 22 December 2025)
J M Littlejohn
(Appointed 22 December 2025)
N D Cumins
(Appointed 22 December 2025)
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
S Brody
Director
2 July 2026
Bells Power Solutions Ltd
Directors' responsibilites statement
For the year ended 30 June 2025
- 4 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

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

In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;

- make judgements and accounting estimates that are reasonable and prudent; 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 company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Bells Power Solutions Ltd
Independent auditor's report
To the members of Bells Power Solutions Ltd
- 5 -
Opinion

We have audited the financial statements of Bells Power Solutions Ltd (the 'company') for the year ended 30 June 2025 which comprise the profit and loss account, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

- give a true and fair view of the state of the company's affairs as at 30 June 2025 and of its 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's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

- the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

- the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Bells Power Solutions Ltd
Independent auditor's report (CONTINUED)
To the members of Bells Power Solutions Ltd
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identifie d material misstatements in the strategic report or the directors' r eport.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

- the financial statements are not in agreement with the accounting records and returns; or

- certain disclosures of directors' remuneration specified by law are not made; or

- we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' r esponsibilities s tatement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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.

Discussions were held with, and enquiries made of, management and those charged with governance with a view to identifying those laws and regulations that could be expected to have a material impact on the financial statements. During the engagement team briefing, the outcomes of these discussions and enquiries were shared with the team, as well as consideration as to where and how fraud may occur in the entity.

The following laws and regulations were identified as being of significance to the entity:

- those laws and regulations considered to have a direct effect on the financial statements include UK financial reporting standards, Company Law, Tax and Pensions legislation, and distributable profits legislation.

Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: inquiries of management and those charged with governance as to whether the entity complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claims; inspection of relevant legal correspondence; review of board minutes; testing the appropriateness of entries in the nominal ledger, including journal entries; reviewing transactions around the end of the reporting period; and the performance of analytical procedures to identify unexpected movements in account balances which may be indicative of fraud.

No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity's controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).

Bells Power Solutions Ltd
Independent auditor's report (CONTINUED)
To the members of Bells Power Solutions Ltd
- 7 -

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

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.

Nigel Ling (Senior Statutory Auditor)
For and on behalf of DJH Audit Limited, Statutory Auditor
Accountants
Nexus House
2 Cray Road
Sidcup
Kent
DA14 5DA
6 July 2026
Bells Power Solutions Ltd
Profit And Loss Account
For the year ended 30 June 2025
- 8 -
2025
2024
as restated
Notes
£
£
Turnover
3
14,480,072
16,570,619
Cost of sales
(11,879,827)
(13,969,799)
Gross profit
2,600,245
2,600,820
Administrative expenses
(2,968,140)
(2,852,684)
Other operating income
-
0
362,525
Operating (loss)/profit
(367,895)
110,661
Interest payable and similar expenses
7
(139,237)
(184,097)
Loss before taxation
(507,132)
(73,436)
Tax on loss
8
-
0
(3,089)
Loss for the financial year
(507,132)
(76,525)

No separate Statement of Comprehensive Income has been presented as there is no movement through other comprehensive income in the year.

The notes on pages 11 to 20 form part of these financial statements.

Bells Power Solutions Ltd
Balance Sheet
As at 30 June 2025
30 June 2025
- 9 -
2025
2024
as restated
Notes
£
£
£
£
Current assets
Debtors
10
9,553,840
8,893,584
Cash at bank and in hand
17,463
457,599
9,571,303
9,351,183
Creditors: amounts falling due within one year
11
(8,664,167)
(7,190,506)
Net current assets
907,136
2,160,677
Capital and reserves
Called up share capital
13
4,051
4,051
Profit and loss reserves
903,085
2,156,626
Total equity
907,136
2,160,677

The notes on pages 11 to 20 form part of these financial statements.

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 2 July 2026 and are signed on its behalf by:
S Brody
Director
Company registration number 00085951 (England and Wales)
Bells Power Solutions Ltd
Statement of Changes in Equity
For the year ended 30 June 2025
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 July 2023
4,051
2,858,151
2,862,202
Year ended 30 June 2024:
Profit and total comprehensive income
-
1,064,738
1,064,738
Dividends
9
-
(625,000)
(625,000)
Balance at 30 June 2024
4,051
3,297,889
3,301,940
Prior year adjustment
-
(1,141,263)
(1,141,263)
Adjusted balance at 1 July 2024
4,051
2,156,626
2,160,677
Year ended 30 June 2025:
Loss and total comprehensive income
-
(507,132)
(507,132)
Dividends
9
-
(746,409)
(746,409)
Balance at 30 June 2025
4,051
903,085
907,136

The notes on pages 11 to 20 form part of these financial statements.

Bells Power Solutions Ltd
Notes to the financial statements
For the year ended 30 June 2025
- 11 -
1
Accounting policies
Company information

Bells Power Solutions Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Unit 8 Belvedere Business Park, Crabtree Manorway South, Belvedere, Kent, DA17 6AH.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

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

The financial statements have been prepared under the historical cost convention.The principal accounting policies adopted are set out below.

Summary of disclosure exemptions

The company has taken exemption of the reduced disclosure exemptions for subsidiaries in accordance with FRS102 1.12. This has resulted in the omission of;

- Statement of cash flows

1.2
Going concern

A true t the time of approving the financial statements, t he directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus t he directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Revenue

Revenue, which excludes value added tax and other sales taxes, comprises the value of services provided. Revenue is recognised in the profit and loss account on receipt of submitted payment applications based on stage completion of projects by quantity surveyors.

1.4
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.5
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

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

Bells Power Solutions Ltd
Notes to the financial statements (CONTINUED)
For the year ended 30 June 2025
1
Accounting policies
(Continued)
- 12 -
Other financial assets

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

Impairment of financial assets

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

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

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

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Bells Power Solutions Ltd
Notes to the financial statements (CONTINUED)
For the year ended 30 June 2025
1
Accounting policies
(Continued)
- 13 -
Other financial liabilities

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

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

Derecognition of financial liabilities

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

1.6
Equity instruments

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

1.7
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

Bells Power Solutions Ltd
Notes to the financial statements (CONTINUED)
For the year ended 30 June 2025
1
Accounting policies
(Continued)
- 14 -
1.8
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.9
Retirement benefits

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

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

Specifically, judgements and estimates are required in determining the recoverability of debtors and valuation of work in progress.

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.

3
Turnover
2025
2024
£
£
Turnover analysed by class of business
Rendering of services
14,480,072
16,570,619
4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
18,000
62,655
For other services
Other taxation services
2,500
6,450
All other non-audit services
3,950
2,125
6,450
8,575
Bells Power Solutions Ltd
Notes to the financial statements (CONTINUED)
For the year ended 30 June 2025
- 15 -
5
Employees

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

2025
2024
Number
Number
Direct
3
5
Administration and support
47
24
Total
50
29

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
2,281,956
2,704,317
Social security costs
176,370
134,656
Pension costs
98,888
124,710
2,557,214
2,963,683
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
139,425
266,408
Company pension contributions to defined contribution schemes
-
39,982
139,425
306,390

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2024 - 3).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
n/a
193,884
Company pension contributions to defined contribution schemes
n/a
15,240

As total directors' remuneration was less than £200,000 in the current year, no disclosure is provided for that year.

Bells Power Solutions Ltd
Notes to the financial statements (CONTINUED)
For the year ended 30 June 2025
- 16 -
7
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
-
36,768
Interest on invoice finance arrangements
139,237
146,589
Other interest on financial liabilities
-
0
740
139,237
184,097
8
Taxation
2025
2024 as restated
£
£
Current tax
Adjustments in respect of prior periods
-
0
3,089

The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024 as restated
£
£
Loss before taxation
(507,132)
(73,436)
Expected tax credit based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
(126,783)
(18,359)
Effects of:
Expenses that are not deductible in determining taxable profit
-
0
12,924
Unutilised tax losses carried forward
126,783
5,435
Adjustments in respect of prior years
(77,807)
Additional Corportion Tax liability on prior year adjustment of BIK
-
0
80,896
Taxation charge in the financial statements
-
3,089
9
Dividends
2025
2024
£
£
Interim paid
746,409
625,000
Bells Power Solutions Ltd
Notes to the financial statements (CONTINUED)
For the year ended 30 June 2025
- 17 -
10
Debtors
2025
2024 as restated
Amounts falling due within one year:
£
£
Trade debtors
37,554
535,467
Contract costs recoverable
5,960,707
6,277,055
Amounts owed by group undertakings
2,274,688
940,503
Other debtors
1,229,061
1,094,468
Prepayments and accrued income
51,830
46,091
9,553,840
8,893,584
11
Creditors: amounts falling due within one year
2025
2024 as restated
£
£
Trade creditors
3,369,804
2,323,773
Amounts owed to group undertakings
3,731,210
817,031
Corporation tax
-
0
476,129
Other taxation and social security
351,854
513,903
Other creditors
1,130,303
2,935,143
Accruals and deferred income
80,996
124,527
8,664,167
7,190,506
12
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
98,888
124,710

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

13
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
3,901
3,901
3,901
3,901
Deferred shares of 5p each
3,000
3,000
150
150
6,901
6,901
4,051
4,051

The holders of Ordinary shares are entitled to participate in the profits or surplus assets of the company.

The holders of Deferred shares are not entitled to participate in the profits or surplus assets of the company.

All shares hold equal voting rights of one vote per share.

Bells Power Solutions Ltd
Notes to the financial statements (CONTINUED)
For the year ended 30 June 2025
- 18 -
14
Secured debts

Included within other creditors is amounts relating to factoring with Bibby Factors Limited of £1,087,249 (2024: £938,566) in which the company has secured its book debts and the freehold property located at Unit 8 Belvedere Business Park, Crabtree Manorway South, Belvedere, Kent which is owned by controlling parent Bells Power Group Limited.

15
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within 1 year
36,750
220,004
Years 2-5
252,000
338,258
288,750
558,262
16
Events after the reporting date

On 22 December 2025, the entire share capital of the parent company, Bells Power Group Limited, was acquired by Bells Power Acquisition Co. Limited.

The ultimate parent is now M.C. Dean Inc, a company incorporated in Virginia, USA.

17
Related party transactions

The company has taken advantage of the exemption in FRS 102 1AC.35 "Related Party Disclosures" from disclosing transactions with other members of the group.

Amounts owed to and from other group companies are provided interest free and without security.

On the 23 August 2024, three companies previously under common control became part of the Bells Power Group Limited group. From the 1 July 2024 up until this date, there were related party sales of £485,666 (2024: £3,094,593), and purchases of £58,353 (2024: £6,478,538) with these entities.

At 30 June 2024, there were debtors due from these entities of £270,544 and creditors due to these entities of £1,839,001.

18
Directors' transactions
Loans
Opening balance
Closing balance
£
£
J M Murphy - Amounts owed to the company by the substantial shareholder
593,884
593,884
593,884
593,884
Bells Power Solutions Ltd
Notes to the financial statements (CONTINUED)
For the year ended 30 June 2025
- 19 -
19
Ultimate controlling party

The parent company is Bells Power Group Limited, a company incorporated in the UK.

As at 30 June 2025, the ultimate controlling party was Mr M J T Murphy by virtue of his shareholding in Bells Power Group Limited.

20
Analysis of changes in net funds
1 July 2024
Cash flows
30 June 2025
£
£
£
Cash at bank and in hand
457,599
(440,136)
17,463
21
Cash generated from operations
2025
2024 as restated
£
£
Loss after taxation
(507,132)
(76,525)
Adjustments for:
Taxation charged
-
0
3,089
Finance costs
139,237
184,097
Movements in working capital:
Increase in debtors
(660,256)
(742,085)
Increase in creditors
1,949,790
2,170,396
Cash generated from operations
921,639
1,538,972
22
Prior period adjustment
Reconciliation of changes in equity
1 July
30 June
2023
2024
£
£
Adjustments to prior year
Restatement of amounts recoverable on contracts
-
(1,141,263)
Equity as previously reported
2,862,202
3,301,940
Equity as adjusted
2,862,202
2,160,677
Analysis of the effect upon equity
Profit and loss reserves
-
(1,141,263)
Bells Power Solutions Ltd
Notes to the financial statements (CONTINUED)
For the year ended 30 June 2025
22
Prior period adjustment
(Continued)
- 20 -
Reconciliation of changes in profit/(loss) for the previous financial period
2024
£
Adjustments to prior year
Restatement of amounts recoverable on contracts
(1,141,263)
Profit as previously reported
1,064,738
Loss as adjusted
(76,525)
Notes to reconciliation

The prior year adjustment relates to contract costs recoverable. Specifically, an overstatement of costs incurred and the inclusion of amounts that had previously been recovered. As part of this adjustment, amounts that were previously shown as opening and closing work in progress in costs of sales have been reclassified to sales. This has also resulted in corresponding adjustments to the corporation tax charge and retained earnings.

2025-06-30 2024-07-01 false false false CCH Software CCH Accounts Production 2026.100 M J Murphy J M Murphy J R Davidson S Brody J M Littlejohn N D Cumins 00085951 2024-07-01 2025-06-30 00085951 bus:Director4 2024-07-01 2025-06-30 00085951 bus:Director5 2024-07-01 2025-06-30 00085951 bus:Director6 2024-07-01 2025-06-30 00085951 bus:Director1 2024-07-01 2025-06-30 00085951 bus:Director2 2024-07-01 2025-06-30 00085951 bus:Director3 2024-07-01 2025-06-30 00085951 bus:RegisteredOffice 2024-07-01 2025-06-30 00085951 2025-06-30 00085951 2023-07-01 2024-06-30 00085951 core:RetainedEarningsAccumulatedLosses 2024-07-01 2025-06-30 00085951 2024-06-30 00085951 core:CurrentFinancialInstruments core:WithinOneYear 2025-06-30 00085951 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 00085951 core:ShareCapital 2025-06-30 00085951 core:ShareCapital 2024-06-30 00085951 core:RetainedEarningsAccumulatedLosses 2025-06-30 00085951 core:RetainedEarningsAccumulatedLosses 2024-06-30 00085951 core:ShareCapital 2023-06-30 00085951 core:RetainedEarningsAccumulatedLosses 2023-06-30 00085951 core:ShareCapital 2024-06-30 00085951 core:RetainedEarningsAccumulatedLosses 2024-06-30 00085951 core:ShareCapitalOrdinaryShareClass1 2025-06-30 00085951 core:ShareCapitalOrdinaryShareClass1 2024-06-30 00085951 core:ShareCapitalOrdinaryShareClass2 2025-06-30 00085951 core:ShareCapitalOrdinaryShareClass2 2024-06-30 00085951 core:ShareCapitalOrdinaryShares 2025-06-30 00085951 core:ShareCapitalOrdinaryShares 2024-06-30 00085951 core:RetainedEarningsAccumulatedLosses 2023-07-01 2024-06-30 00085951 core:UKTax 2024-07-01 2025-06-30 00085951 core:UKTax 2023-07-01 2024-06-30 00085951 1 2024-07-01 2025-06-30 00085951 1 2023-07-01 2024-06-30 00085951 core:CurrentFinancialInstruments 2025-06-30 00085951 core:CurrentFinancialInstruments 2024-06-30 00085951 core:CurrentFinancialInstruments 1 2025-06-30 00085951 core:CurrentFinancialInstruments 1 2024-06-30 00085951 bus:OrdinaryShareClass1 2024-07-01 2025-06-30 00085951 bus:OrdinaryShareClass2 2024-07-01 2025-06-30 00085951 bus:OrdinaryShareClass1 2025-06-30 00085951 bus:OrdinaryShareClass1 2024-06-30 00085951 bus:OrdinaryShareClass2 2025-06-30 00085951 bus:OrdinaryShareClass2 2024-06-30 00085951 bus:AllOrdinaryShares 2025-06-30 00085951 bus:AllOrdinaryShares 2024-06-30 00085951 core:WithinOneYear 2025-06-30 00085951 core:WithinOneYear 2024-06-30 00085951 core:BetweenTwoFiveYears 2025-06-30 00085951 core:BetweenTwoFiveYears 2024-06-30 00085951 bus:PrivateLimitedCompanyLtd 2024-07-01 2025-06-30 00085951 bus:FRS102 2024-07-01 2025-06-30 00085951 bus:Audited 2024-07-01 2025-06-30 00085951 bus:FullAccounts 2024-07-01 2025-06-30 xbrli:pure xbrli:shares iso4217:GBP