ContentsAnnual Report and Financial Statements 2025 |
Company InformationAnnual Report and Financial Statements 2025 |
Directors |
Company Secretary |
Sherard Secretariat Services Limited |
Registered Office |
Chancery Exchange |
10 Furnival Street |
London |
EC4A 1AB |
United Kingdom |
Auditor |
Forvis Mazars LLP |
30 Old Bailey |
London |
EC4M 7AU |
United Kingdom |
Strategic ReportAnnual Report and Financial Statements 2025 |
Strategic ReportAnnual Report and Financial Statements 2025 |
Report of the DirectorsAnnual Report and Financial Statements 2025 |
Report of the DirectorsAnnual Report and Financial Statements 2025 |
Statement of Directors ResponsibilitiesAnnual Report and Financial Statements 2025 |
Independent auditor's reportAnnual Report and Financial Statements 2025 |
Independent auditor's reportAnnual Report and Financial Statements 2025 |
Independent auditor's reportAnnual Report and Financial Statements 2025 |
Statement of Comprehensive IncomeAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Revenue | 4 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Operating profit | |||
Income from fixed asset investments | |||
Profit before interest and taxation | 10,041 | 9,455 | |
Finance income | 6 | ||
Finance expense | 7 | ( | ( |
Profit before taxation | 8 | ||
Tax charge on profit | 9 | ( | ( |
Profit for the year | |||
Total comprehensive income for the year | 7,471 | 4,549 |
Balance SheetAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Tangible assets | 10 | ||
Current assets | |||
Debtors: amounts falling due within one year | 12 | ||
Debtors: amounts falling due after more than one year | 12 | ||
Cash at bank and in hand | |||
Total Current assets | |||
Creditors: Amounts falling due within one year | 13 | ( | ( |
Net current assets | |||
Total assets less current liabilities | |||
Creditors: Amounts falling due after more than one year | 13 | ( | ( |
Net assets | |||
Capital and reserves | |||
Share capital | 15 | ||
Retained earnings | |||
Shareholders’ funds |
Statement of changes in equityAnnual Report and Financial Statements 2025 |
Share Capital | Retained earnings | Total | |
£'000 | £'000 | £'000 | |
At 1 January 2024 | |||
Profit for the year | — | ||
Total comprehensive income | — | 4,549 | 4,549 |
Dividend paid during the year | — | (41,000) | (41,000) |
At 31 December 2024 |
Share Capital | Retained earnings | Total | |
£'000 | £'000 | £'000 | |
At 1 January 2025 | |||
Profit for the year | — | ||
Total comprehensive income | — | 7,471 | 7,471 |
At 31 December 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Chancery Exchange |
10 Furnival Street |
London |
EC4A 1AB |
United Kingdom |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
Directors Remuneration: | £'000 | £'000 | |
Emoluments | |||
Contributions to money purchase pension schemes | |||
2025 | 2024 | ||
£'000 | £'000 | ||
Emoluments | |||
Contributions to money purchase pension schemes | |||
2025 | 2024 | |
£'000 | £'000 | |
Interest receivable from fellow group undertakings | ||
2025 | 2024 | |
£'000 | £'000 | |
Other interest payable | ||
Lease interest | ||
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | |
£'000 | £'000 | |
Depreciation - leased/right of use assets | ||
Short term and low value lease rentals: | ||
Plant and machinery | ||
IT licences and rentals | ||
Loss on disposal of property, plant and equipment | ( | ( |
Income from investment in fixed asset | ( |
Analysis of tax expense | 2025 | 2024 |
£'000 | £'000 | |
Current tax | ||
Tax - UK corporation tax | ||
Tax - Group relief | ||
UK corporation tax adjustment to prior periods | ( | |
Total current tax charge | ||
Deferred tax charge/(credit) | ||
Total tax expense in income statement |
2025 | 2024 | ||
£'000 | £'000 | ||
Profit before income tax | |||
Tax on Profit calculated at standard rate | |||
Effects of: | |||
Decrease in tax from adjustment for prior periods | ( | ( | |
(Income) not taxable/expenses not deductible | ( | ||
Tax expense |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Plant and Machinery | Right of use | Total | |
£'000 | £'000 | £'000 | |
Cost | |||
At 1 January 2025 | |||
Additions | |||
Disposals | ( | ( | |
Intercompany Transfers | |||
At 31 December 2025 | |||
Depreciation | |||
At 1 January 2025 | ( | ( | ( |
Charge for the year | ( | ( | |
Disposals | |||
Intercompany Transfers | |||
At 31 December 2025 | ( | ( | ( |
Net book value | |||
At 31 December 2025 | |||
At 31 December 2024 |
2025 | 2024 | |
£'000 | £'000 | |
Amounts recognised in profit and loss | ||
Assets under Finance Lease - Depreciation | ( | ( |
Interest expense on lease liabilities |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Lease Liabilities | |||
Within one year | |||
In the second to fifth years inclusive | |||
After five years | |||
Total undiscounted lease liabilities at 31 December | 69,799 | 71,581 | |
Impact of future finance costs | (7,806) | (9,293) | |
61,993 | 62,288 | ||
Current | 13 | ||
Non-current | 13 | ||
Lease liabilities included in the Statement of Financial Position at 31 December |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Amount falling due within one year: | |||
Trade debtors | |||
Amounts owed by group undertakings | |||
Amounts owed by joint ventures | |||
Amounts owed by parent undertaking of the Company | 55,397 | ||
Amounts recoverable on contracts | |||
VAT | 2,644 | ||
Other debtors | |||
Prepayments and accrued income | |||
Amounts falling due after more than one year: | |||
Deferred tax asset | 14 | ||
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Creditors: amounts falling due within one year | |||
Trade creditors | |||
Amounts owed to other fellow subsidiaries/group undertakings of the Amey UK Limited group | 11 | ||
Other creditors | |||
Social security and other taxes | |||
Accruals | |||
Lease liability | 10 | ||
Creditors: amounts falling due after more than one year | |||
Lease liabilities | 10 | 40,717 | 43,966 |
Fixed asset timing differences | Total | |
£'000 | £'000 | |
At 1 January 2025 | ||
Charged to income statement during the year | ( | ( |
At 31 December 2025 |
2025 | 2024 | |
£'000 | £'000 | |
Balance at 31 December | ||
Authorised: | ||
22,500 Ordinary shares of £1 each | 23 | 23 |
Called up, allotted and fully paid: | ||
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |