Company registration number 05160717 (England and Wales)
BANDON HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
BANDON HOLDINGS LIMITED
COMPANY INFORMATION
Directors
J G Murphy
J P Lynch
Secretary
J P Lynch
Company number
05160717
Registered office
Building 2
30 Friern Park
North Finchley
London
N12 9DA
Accountants
Newton & Garner Limited
Building 2
30 Friern Park
North Finchley
London
N12 9DA
BANDON HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Accountants' report
3
Profit and loss account
4
Group balance sheet
5
Company balance sheet
6
Group statement of changes in equity
7
Company statement of changes in equity
8
Group statement of cash flows
9
Notes to the financial statements
10 - 22
BANDON HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

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

Review of Business

Group performance was very good this year as the financial investments of the group bettered expectations.

Principal Risks and Uncertainties

The outlook for 2026 remains extremely uncertain as the performance of financial investments continues to be volatile and unpredictable. The damaging economic consequences of the war in the Middle East this year have accentuated global problems caused by the war in Ukraine and the lack of coherent, consistent economic and fiscal policies in America. Inflation remains a significant threat and the directors will continue to monitor developments carefully and take corrective action if required.

Development and Performance

Adequate finance is retained within the group to enable it to take advantage of business opportunities as they arise.

Key Performance Indicators

The key financial highlights for the group are as follows:-

 

                              2025          2024

        

Turnover                           -      £20,000

        

Profit / (loss) on ordinary activities before taxation          £1,629,295      £855,339

        

Shareholders' funds                 £22,026,292 £21,387,669

        

Net cash from operating activities                  £64,222      £(84,427)

 

On behalf of the board

J G Murphy
Director
26 June 2026
BANDON HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The principal activity of the company and group continued to be that of building, electrical and civil engineering contractors.

Results and dividends

The results for the year are set out on page 4.

Ordinary dividends were paid amounting to £750,000. The directors do not recommend payment of a further dividend.

Directors

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

J G Murphy
J P Lynch
Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
J G Murphy
Director
26 June 2026
BANDON HOLDINGS LIMITED
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF BANDON HOLDINGS LIMITED FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of BANDON HOLDINGS LIMITED for the year ended 31 December 2025 which comprise the group profit and loss account, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and the related notes from the company’s accounting records and from information and explanations you have given us.

It is your duty to ensure that BANDON HOLDINGS LIMITED has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of BANDON HOLDINGS LIMITED. You consider that BANDON HOLDINGS LIMITED is exempt from the statutory audit requirement for the year.

Newton & Garner Limited
Chartered Accountants
Building 2
30 Friern Park
North Finchley
London
N12 9DA
26 June 2026
BANDON HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
2025
2024
Notes
£
£
Turnover
3
-
20,000
Cost of sales
(15,316)
(21,557)
Gross loss
(15,316)
(1,557)
Administrative expenses
(370,431)
(582,792)
Other operating income
696,808
542,132
Operating profit/(loss)
4
311,061
(42,217)
Share of results of associates and joint ventures
(15,470)
31,997
Interest receivable and similar income
7
731,203
429,547
Profit or (loss) on fixed asset investments
8
602,501
436,011
Profit before taxation
1,629,295
855,338
Tax on profit
9
(249,495)
(118,415)
Profit for the financial year
1,379,800
736,923
Profit for the financial year is all attributable to the owners of the parent company.
BANDON HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 5 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
229,071
242,076
Investment property
12
3,115,000
2,990,000
Investments
13
6,981,467
6,292,754
10,325,538
9,524,830
Current assets
Debtors
16
266,480
295,495
Cash at bank and in hand
11,911,807
11,959,241
12,178,287
12,254,736
Creditors: amounts falling due within one year
17
(477,533)
(391,897)
Net current assets
11,700,754
11,862,839
Net assets
22,026,292
21,387,669
Capital and reserves
Called up share capital
20
2,500,000
2,500,000
Share premium account
8,002,968
8,002,968
Revaluation reserve
-
0
890,000
Other reserves
13,029,522
13,029,522
Non-distributable profits reserve
21
1,015,000
-
0
Distributable profit and loss reserves
(2,521,198)
(3,034,821)
Total equity
22,026,292
21,387,669

For the financial year ended 31 December 2025 the group was entitled to exemption from audit under section 477 of the Companies Act 2006.

Directors' responsibilities under the Companies Act 2006:

 

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

The financial statements were approved by the board of directors and authorised for issue on 26 June 2026 and are signed on its behalf by:
26 June 2026
J G Murphy
Director
Company registration number 05160717 (England and Wales)
BANDON HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 6 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
23,051
30,735
Investments
13
7,844,175
7,296,236
7,867,226
7,326,971
Current assets
Debtors
16
73,820
122,068
Cash at bank and in hand
11,734,478
11,879,238
11,808,298
12,001,306
Creditors: amounts falling due within one year
17
(1,315,245)
(1,306,876)
Net current assets
10,493,053
10,694,430
Net assets
18,360,279
18,021,401
Capital and reserves
Called up share capital
20
2,500,000
2,500,000
Share premium account
8,002,968
8,002,968
Distributable profit and loss reserves
7,857,311
7,518,433
Total equity
18,360,279
18,021,401

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £1,088,878 (2024 - £826,322 profit).

For the financial year ended 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

The financial statements were approved by the board of directors and authorised for issue on 26 June 2026 and are signed on its behalf by:
26 June 2026
J G Murphy
Director
Company registration number 05160717 (England and Wales)
BANDON HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
Share capital
Share premium account
Revaluation reserve
Non-distri-butable profits
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
£
Balance at 1 January 2024
2,500,000
8,002,968
890,000
13,029,522
-
0
(3,271,744)
21,150,746
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
-
-
736,923
736,923
Dividends
10
-
-
-
-
-
(500,000)
(500,000)
Balance at 31 December 2024
2,500,000
8,002,968
890,000
13,029,522
-
0
(3,034,821)
21,387,669
Year ended 31 December 2025:
Profit for the year
-
-
-
-
125,000
1,254,800
1,379,800
Other comprehensive income:
Gains reclassified to profit or loss
-
-
(890,000)
-
-
-
(890,000)
Total comprehensive income
-
-
(890,000)
-
125,000
1,254,800
489,800
Dividends
10
-
-
-
-
-
(750,000)
(750,000)
Transfers
-
-
-
-
890,000
-
890,000
Disposal of subsidiary
-
-
-
-
-
8,823
8,823
Balance at 31 December 2025
2,500,000
8,002,968
-
0
13,029,522
1,015,000
(2,521,198)
22,026,292
BANDON HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
2,500,000
8,002,968
7,192,111
17,695,079
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
826,322
826,322
Dividends
10
-
-
(500,000)
(500,000)
Balance at 31 December 2024
2,500,000
8,002,968
7,518,433
18,021,401
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
1,088,878
1,088,878
Dividends
10
-
-
(750,000)
(750,000)
Balance at 31 December 2025
2,500,000
8,002,968
7,857,311
18,360,279
BANDON HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
19
182,637
58,568
Income taxes paid
(118,415)
(142,995)
Net cash inflow/(outflow) from operating activities
64,222
(84,427)
Investing activities
Purchase of investments
(2,816,199)
(3,292,413)
Proceeds from disposal of investments
2,723,340
4,689,166
Interest received
610,062
310,673
Dividends received
121,141
118,874
Net cash generated from investing activities
638,344
1,826,300
Financing activities
Dividends paid to equity shareholders
(750,000)
(500,000)
Net cash used in financing activities
(750,000)
(500,000)
Net (decrease)/increase in cash and cash equivalents
(47,434)
1,241,873
Cash and cash equivalents at beginning of year
11,959,241
10,717,368
Cash and cash equivalents at end of year
11,911,807
11,959,241
BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
1
Accounting policies
Company information

BANDON HOLDINGS LIMITED (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Building 2, 30 Friern Park, London N12 9DA.

The address of place of business is Unit 136, Devonshire House, Manor Way, Borehamwood, Hertfordshire, WD6 1QQ.

 

The group consists of BANDON HOLDINGS LIMITED and all of its subsidiaries.

1.1
Accounting convention

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

The consolidated group financial statements consist of the financial statements of the parent company BANDON HOLDINGS LIMITED together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Investment in Associates

 

An associate is an entity that is neither a subsidiary nor a joint venture, in which the group and parent company hold a long term interest and where the group and parent company have significant influence. It is considered that significant influence is where there is power to participate in the financial and operating decisions of the associate.

Exemptions for qualifying entities under FRS 102

 

The company has taken advantage from the requirement to prepare a Statement of Cash Flows under FRS 102, on the basis its cash flows are included in the Consolidated Statement of Cash Flows.

 

1.2
Going concern

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

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 11 -

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2% straight line basis
Plant and equipment
25% - 33% reducing balance & straight line basis
Fixtures and fittings
15% - 25% reducing balance & straight line basis

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

 

Property rented to a group entity is accounted for as tangible fixed assets.

1.6
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

1.7
Impairment of fixed assets

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

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

1.8
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.

BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
1.9
Financial instruments

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

 

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

 

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

Basic financial assets

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

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.

Classification of financial liabilities

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

Basic financial liabilities

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

 

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

 

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

1.10
Taxation

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

Current tax

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

BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
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 if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
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.

1.12
Retirement benefits

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

1.13
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Judgements and key sources of estimation uncertainty

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

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Investment Properties

The group's investment properties were revalued at open market value by the directors in 2022. The directors do not consider the value has altered significantly since this date. There are significant judgements and estimates involved in arriving at a value.

BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
3
Turnover and other revenue

Turnover represents the value of work done in respect of construction services provided, excluding value added tax. There were no gross amounts due from or to customers for contract work at the year end date. Substantially all turnover was achieved wholly within the United Kingdom.

4
Operating profit/(loss)
2025
2024
£
£
Operating profit/(loss) for the year is stated after charging:
Depreciation of owned tangible fixed assets
13,005
15,933
5
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
3
3
3
3

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
90,113
101,363
90,113
101,363
Social security costs
10,626
10,228
10,626
10,228
Pension costs
4,696
5,470
4,696
5,470
105,435
117,061
105,435
117,061
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
43,750
55,000
Company pension contributions to defined contribution schemes
1,013
3,150
44,763
58,150
BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
1,929
1,993
Other interest income
608,133
308,680
Total interest revenue
610,062
310,673
Other income from investments
Dividends received
121,141
118,874
Total income
731,203
429,547
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
1,929
1,993
8
Amounts written off investments
2025
2024
£
£
Other gains and losses
602,501
436,011
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
249,495
118,415
BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Taxation
(Continued)
- 16 -

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

2025
2024
£
£
Profit before taxation
1,629,295
855,338
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
407,324
213,835
Tax effect of expenses that are not deductible in determining taxable profit
-
0
2,969
Permanent capital allowances in excess of depreciation
(767)
(710)
Effect of revaluations of investments
(131,966)
(40,484)
Dividend income
(31,170)
(30,546)
Share of profits in associates
3,868
(7,999)
Profit/(loss) on disposal of subsidiary
2,206
-
Chargeable losses brought forward
-
(18,650)
Taxation charge
249,495
118,415
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
750,000
500,000
BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
11
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 January 2025
296,095
83,826
1,630
381,551
Disposals
-
0
(7,106)
(1,630)
(8,736)
At 31 December 2025
296,095
76,720
-
0
372,815
Depreciation and impairment
At 1 January 2025
85,349
52,496
1,630
139,475
Depreciation charged in the year
5,489
7,516
-
0
13,005
Eliminated in respect of disposals
-
0
(7,106)
(1,630)
(8,736)
At 31 December 2025
90,838
52,906
-
0
143,744
Carrying amount
At 31 December 2025
205,257
23,814
-
0
229,071
At 31 December 2024
210,746
31,330
-
0
242,076
Company
Plant and equipment
£
Cost
At 1 January 2025 and 31 December 2025
65,470
Depreciation and impairment
At 1 January 2025
34,735
Depreciation charged in the year
7,684
At 31 December 2025
42,419
Carrying amount
At 31 December 2025
23,051
At 31 December 2024
30,735
12
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 January 2025 and 31 December 2025
2,990,000
-
Net gains or losses through fair value adjustments
125,000
-
At 31 December 2025
3,115,000
-
BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
12
Investment property
(Continued)
- 18 -

The group’s investment properties were revalued at open market value by the directors during the year ended 31st December, 2025. The historical cost of investment properties is £4,786,623 (2024 - £4,786,623).

 

The carrying value of land and buildings comprises:

Group
Company
2025
2024
2025
2024
£
£
£
£
Freehold
2,115,000
1,940,000
-
-
Long leasehold
1,200,000
1,050,000
-
-
3,315,000
2,990,000
-
-
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
914,297
1,070,541
Investments in associates
15
51,619
67,089
30
30
Listed investments
6,929,848
6,225,665
6,929,848
6,225,665
6,981,467
6,292,754
7,844,175
7,296,236
Movements in fixed asset investments
Group
Shares in associates
Other investments
Total
£
£
£
Cost or valuation
At 1 January 2025
67,089
6,225,665
6,292,754
Additions
-
2,816,199
2,816,199
Valuation changes
(15,470)
402,862
387,392
Adjustments
-
89,993
89,993
Disposals
-
(2,604,871)
(2,604,871)
At 31 December 2025
51,619
6,929,848
6,981,467
Carrying amount
At 31 December 2025
51,619
6,929,848
6,981,467
At 31 December 2024
67,089
6,225,665
6,292,754
BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
13
Fixed asset investments
(Continued)
- 19 -
Movements in fixed asset investments
Company
Shares in subsidiaries and associates
Other investments
Total
£
£
£
Cost or valuation
At 1 January 2025
1,070,571
6,225,665
7,296,236
Additions
-
2,816,199
2,816,199
Valuation changes
-
402,862
402,862
Adjustments
-
89,993
89,993
Disposals
(156,244)
(2,604,871)
(2,761,115)
At 31 December 2025
914,327
6,929,848
7,844,175
Carrying amount
At 31 December 2025
914,327
6,929,848
7,844,175
At 31 December 2024
1,070,571
6,225,665
7,296,236
14
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Bandon Properties Ltd
England and Wales
Ordinary Shares
100.00
JMCC Holdings Ltd
England and Wales
Ordinary Shares
100.00
Reliable Construction Ltd
England and Wales
Ordinary Shares
100.00

On 11 August 2025, Reliable Construction Limited., initiated a Member's Voluntary Liquidation and submitted a statutory declaration of Solvency. The company was subsequently placed into liquidation.

 

Northern Reliable Industrial Services Limited was a wholly owned subsidiary of Bandon Holdings Limited. On 26 September 2025, Northern Reliable Industrial Services Limited was dissolved and its results have been consolidated until this date.

15
Associates

Details of associates at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
C&D Resource Solutions Ltd
England and Wales
Ordinary Shares
30

The financial statements for the year ended 31st December, 2025 show a capital and reserves balance of £172,062 and a loss for the year of £(51,567).

 

The group's financial statements incorporate 30% of the loss after tax and dividends total £15,470.

BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
82,202
42,804
39,239
33,262
Other debtors
166,515
178,745
16,818
14,860
Prepayments and accrued income
17,763
73,946
17,763
73,946
266,480
295,495
73,820
122,068
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
35,719
80,963
3,582
72,413
Amounts owed to group undertakings
(787,408)
-
0
1,136,129
345,480
Amounts owed to undertakings in which the group has a participating interest
787,408
-
0
787,408
Other taxation and social security
269,389
139,792
139,718
68,785
Other creditors
7,600
-
0
-
0
-
0
Accruals and deferred income
164,825
171,142
35,816
32,790
477,533
391,897
1,315,245
1,306,876
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
4,696
5,470

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
19
Cash generated from group operations
2025
2024
£
£
Profit after taxation
1,379,800
736,923
Adjustments for:
Share of results of associates and joint ventures
15,470
(31,997)
Taxation charged
249,495
118,415
Investment income
(731,203)
(429,547)
Fair value gain on investment properties
(125,000)
-
0
Depreciation and impairment of tangible fixed assets
13,005
15,933
Other gains and losses
(602,501)
(436,011)
Movements in working capital:
Decrease/(increase) in debtors
29,015
(10,240)
(Decrease)/increase in creditors
(45,444)
95,092
Cash generated from operations
182,637
58,568
20
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
ordinary shares of £1 each
2,500,000
2,500,000
2,500,000
2,500,000
21
Non-distributable profits reserve
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
-
-
-
-
Non distributable profits in the year
125,000
-
-
-
Transfer of non-distributable profits relating to prior periods
890,000
-
-
-
At the end of the year
1,015,000
-
-
-
22
Financial commitments, guarantees and contingent liabilities

The company holds IBNR (Incurred But Not Reported) liabilities which are estimated to have a value of £129,852. There is a possibility that a proportion of this estimated liability will be paid out over several years. At this stage it is uncertain on the level and timing of the outfllow. The outflow will be recognised in the period it is incurred.

BANDON HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
23
Operating lease commitments

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

Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
5,556
5,556
5,556
5,556
5,556
5,556
5,556
5,556
24
Controlling party

The directors regard Greenane Ltd., incorporated in the Isle of Man as the group ultimate holding company. In the opinion of the directors, there is no ultimate controlling party of Greenane Ltd.

2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2024.310J G MurphyJ P LynchJ P Lynchfalse05160717bus:Consolidated2025-01-012025-12-31051607172025-01-012025-12-3105160717bus:Director12025-01-012025-12-3105160717bus:CompanySecretaryDirector12025-01-012025-12-3105160717bus:CompanySecretary12025-01-012025-12-3105160717bus:Director22025-01-012025-12-3105160717bus:RegisteredOffice2025-01-012025-12-31051607172025-12-3105160717bus:Consolidated2025-12-3105160717bus:Consolidated2024-01-012024-12-31051607172024-01-012024-12-3105160717bus:Consolidated2024-12-31051607172024-12-3105160717core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-3105160717core:PlantMachinerybus:Consolidated2025-12-3105160717core:FurnitureFittingsbus:Consolidated2025-12-3105160717core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3105160717core:PlantMachinerybus:Consolidated2024-12-3105160717core:FurnitureFittingsbus:Consolidated2024-12-3105160717core:PlantMachinery2025-12-3105160717core:PlantMachinery2024-12-3105160717core:ShareCapitalbus:Consolidated2025-12-3105160717core:ShareCapitalbus:Consolidated2024-12-3105160717core:SharePremiumbus:Consolidated2025-12-3105160717core:SharePremiumbus:Consolidated2024-12-3105160717core:RevaluationReservebus:Consolidated2025-12-3105160717core:RevaluationReservebus:Consolidated2024-12-3105160717core:OtherMiscellaneousReservebus:Consolidated2025-12-3105160717core:OtherMiscellaneousReservebus:Consolidated2024-12-3105160717core:FurtherSpecificReserve1ComponentTotalEquitybus:Consolidated2025-12-3105160717core:FurtherSpecificReserve1ComponentTotalEquitybus:Consolidated2024-12-3105160717core:ShareCapital2025-12-3105160717core:ShareCapital2024-12-3105160717core:SharePremium2025-12-3105160717core:SharePremium2024-12-3105160717core:RetainedEarningsAccumulatedLosses2025-12-3105160717core:ShareCapitalbus:Consolidated2023-12-3105160717core:SharePremiumbus:Consolidated2023-12-3105160717core:RevaluationReservebus:Consolidated2023-12-3105160717core:OtherCapitalReserve2023-12-31051607172023-12-3105160717core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3105160717core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3105160717core:ShareCapital2023-12-3105160717core:SharePremium2023-12-3105160717core:RetainedEarningsAccumulatedLosses2023-12-3105160717core:RetainedEarningsAccumulatedLosses2024-12-3105160717bus:Consolidated12025-01-012025-12-3105160717bus:Consolidated2023-12-3105160717core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3105160717core:PlantMachinery2025-01-012025-12-3105160717core:FurnitureFittings2025-01-012025-12-3105160717core:UKTaxbus:Consolidated2025-01-012025-12-3105160717core:UKTaxbus:Consolidated2024-01-012024-12-3105160717bus:Consolidated12024-01-012024-12-3105160717bus:Consolidated22025-01-012025-12-3105160717bus:Consolidated22024-01-012024-12-3105160717core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3105160717core:PlantMachinerybus:Consolidated2024-12-3105160717core:FurnitureFittingsbus:Consolidated2024-12-3105160717bus:Consolidated2024-12-3105160717core:PlantMachinery2024-12-3105160717core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-01-012025-12-3105160717core:PlantMachinerybus:Consolidated2025-01-012025-12-3105160717core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3105160717core:ListedExchangeTradedbus:Consolidated2025-12-3105160717core:ListedExchangeTradedbus:Consolidated2024-12-3105160717core:ListedExchangeTraded2025-12-3105160717core:ListedExchangeTraded2024-12-3105160717core:Subsidiary12025-01-012025-12-3105160717core:Subsidiary22025-01-012025-12-3105160717core:Subsidiary32025-01-012025-12-3105160717core:Associate12025-01-012025-12-3105160717core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3105160717core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3105160717core:CurrentFinancialInstruments2025-12-3105160717core:CurrentFinancialInstruments2024-12-3105160717core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3105160717core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3105160717core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3105160717core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105160717bus:PrivateLimitedCompanyLtd2025-01-012025-12-3105160717bus:FRS1022025-01-012025-12-3105160717bus:AuditExemptWithAccountantsReport2025-01-012025-12-3105160717bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3105160717bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP