Acorah Software Products - Accounts Production 19.2.450 false true true 31 October 2024 1 November 2023 false 1 November 2024 31 October 2025 31 October 2025 11638381 Mr Ben Edgley Civil Safety Holdings Ltd true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 11638381 2024-10-31 11638381 2025-10-31 11638381 2024-11-01 2025-10-31 11638381 frs-core:CurrentFinancialInstruments 2025-10-31 11638381 frs-core:Non-currentFinancialInstruments 2025-10-31 11638381 frs-core:BetweenOneFiveYears 2025-10-31 11638381 frs-core:ComputerEquipment 2025-10-31 11638381 frs-core:ComputerEquipment 2024-11-01 2025-10-31 11638381 frs-core:ComputerEquipment 2024-10-31 11638381 frs-core:FurnitureFittings 2025-10-31 11638381 frs-core:FurnitureFittings 2024-11-01 2025-10-31 11638381 frs-core:FurnitureFittings 2024-10-31 11638381 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2025-10-31 11638381 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-11-01 2025-10-31 11638381 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-10-31 11638381 frs-core:MotorVehicles 2025-10-31 11638381 frs-core:MotorVehicles 2024-11-01 2025-10-31 11638381 frs-core:MotorVehicles 2024-10-31 11638381 frs-core:PlantMachinery 2025-10-31 11638381 frs-core:PlantMachinery 2024-11-01 2025-10-31 11638381 frs-core:PlantMachinery 2024-10-31 11638381 frs-core:WithinOneYear 2025-10-31 11638381 frs-core:ShareCapital 2025-10-31 11638381 frs-core:RetainedEarningsAccumulatedLosses 2025-10-31 11638381 frs-bus:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 11638381 frs-bus:FilletedAccounts 2024-11-01 2025-10-31 11638381 frs-bus:SmallEntities 2024-11-01 2025-10-31 11638381 frs-bus:AuditExempt-NoAccountantsReport 2024-11-01 2025-10-31 11638381 frs-bus:SmallCompaniesRegimeForAccounts 2024-11-01 2025-10-31 11638381 1 2024-11-01 2025-10-31 11638381 frs-bus:Director1 2024-11-01 2025-10-31 11638381 frs-countries:EnglandWales 2024-11-01 2025-10-31 11638381 2023-10-31 11638381 2024-10-31 11638381 2023-11-01 2024-10-31 11638381 frs-core:CurrentFinancialInstruments 2024-10-31 11638381 frs-core:Non-currentFinancialInstruments 2024-10-31 11638381 frs-core:BetweenOneFiveYears 2024-10-31 11638381 frs-core:WithinOneYear 2024-10-31 11638381 frs-core:ShareCapital 2024-10-31 11638381 frs-core:RetainedEarningsAccumulatedLosses 2024-10-31
Registered number: 11638381
Civil Safety Drainage Limited
Unaudited Financial Statements
For The Year Ended 31 October 2025
Civil Safety Drainage Limited
Contents
Contents

| Page
--- | ---
Statement of Financial Position | 1—2
Notes to the Financial Statements | 3—6

Page 1
Civil Safety Drainage Limited
Statement of Financial Position
As At 31 October 2025
Statement of Financial Position
Registered number: 11638381

| 2025 | 2024
--- | --- | ---
| Notes | £ | £ | £ | £
FIXED ASSETS
Tangible Assets | 4 |  | 3,966,540 |  | 3,428,468
|  |  | 3,966,540 |  | 3,428,468
CURRENT ASSETS
Debtors | 5 | 3,950,406 |  | 2,733,905 |
Cash at bank and in hand |  | 1,064,523 |  | 982,702 |
|  | 5,014,929 |  | 3,716,607 |
Creditors: Amounts Falling Due Within One Year | 6 | (3,432,521 ) |  | (2,688,285 ) |
NET CURRENT ASSETS (LIABILITIES) |  |  | 1,582,408 |  | 1,028,322
TOTAL ASSETS LESS CURRENT LIABILITIES |  |  | 5,548,948 |  | 4,456,790
Creditors: Amounts Falling Due After More Than One Year | 7 |  | (2,762,133 ) |  | (2,440,092 )
PROVISIONS FOR LIABILITIES
Deferred Taxation |  |  | (717,932 ) |  | (509,515 )
NET ASSETS |  |  | 2,068,883 |  | 1,507,183
CAPITAL AND RESERVES
Called up share capital | 10 |  | 100 |  | 100
Income Statement |  |  | 2,068,783 |  | 1,507,083
SHAREHOLDERS' FUNDS |  |  | 2,068,883 |  | 1,507,183

Page 1
Page 2
Civil Safety Drainage Limited
Statement of Financial Position (continued)
As At 31 October 2025
For the year ending 31 October 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Income Statement.
On behalf of the board

Mr Ben Edgley Director
16 July 2026

The notes on pages 3 to 6 form part of these financial statements.
Page 2
Page 3
Civil Safety Drainage Limited
Notes to the Financial Statements
For The Year Ended 31 October 2025
Notes to the Financial Statements
1. General Information
Civil Safety Drainage Limited is a private company, limited by shares, incorporated in England & Wales, registered number 11638381 . The registered office is Unit 1 Wood Lane, Ramsey, Huntington, PE26 2XA.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Going Concern Disclosure
When preparing the financial statements, the directors have made an assessment of the company's ability to continue as a going concern. The company is considered a going concern as the directors have no intention to liquidate the company or to cease trading. In assessing whether the going concern assumption is appropriate, the directors have taken into account all available information about the future, which is at least, but is not limited to, twelve months from the date when the financial statements are authorised for issue.
2.3. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Leasehold | 3 years straight line
Plant & Machinery | 25% / 5% reducing balance, 15 years straight line
Motor Vehicles | 25% reducing balance
Fixtures & Fittings | 25% reducing balance
Computer Equipment | 25% reducing balance

2.5. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the income statement so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the income statement as incurred.
2.6. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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.
...CONTINUED
Page 3
Page 4
Civil Safety Drainage Limited
Notes to the Financial Statements (continued)
For The Year Ended 31 October 2025
2.6. Taxation - continued
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 32 (2024: 37)
32 37
4. Tangible Assets

| Land & Property
--- | ---
| Leasehold | Plant & Machinery | Motor Vehicles | Fixtures & Fittings
| £ | £ | £ | £
Cost
As at 1 November 2024 | 12,350 | 3,536,476 | 550,114 | 3,860
Additions | - | 780,899 | 340,655 | 1,767
Disposals | (10,250 ) | (145,000 ) | (161,556 ) | -
As at 31 October 2025 | 2,100 | 4,172,375 | 729,213 | 5,627
Depreciation
As at 1 November 2024 | 9,416 | 475,850 | 187,801 | 2,537
Provided during the period | 1,709 | 194,663 | 128,190 | 478
Disposals | (9,550 ) | (16,835 ) | (29,318 ) | -
As at 31 October 2025 | 1,575 | 653,678 | 286,673 | 3,015
Net Book Value
As at 31 October 2025 | 525 | 3,518,697 | 442,540 | 2,612
As at 1 November 2024 | 2,934 | 3,060,626 | 362,313 | 1,323

| Computer Equipment | Total
--- | --- | ---
| £ | £
Cost
As at 1 November 2024 | 1,850 | 4,104,650
Additions | 1,353 | 1,124,674
Disposals | - | (316,806 )
As at 31 October 2025 | 3,203 | 4,912,518
Depreciation
As at 1 November 2024 | 578 | 676,182
Provided during the period | 459 | 325,499
Disposals | - | (55,703 )
As at 31 October 2025 | 1,037 | 945,978

...CONTINUED
Page 4
Page 5
Civil Safety Drainage Limited
Notes to the Financial Statements (continued)
For The Year Ended 31 October 2025

Net Book Value
As at 31 October 2025 | 2,166 | 3,966,540
As at 1 November 2024 | 1,272 | 3,428,468

5. Debtors

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Due within one year
Trade debtors | 1,200,412 |  | 1,900,968
Amounts owed by group undertakings | 1,327,105 |  | 401,247
Other debtors | 1,422,889 |  | 431,690
| 3,950,406 |  | 2,733,905

6. Creditors: Amounts Falling Due Within One Year

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Net obligations under finance lease and hire purchase contracts | 821,229 |  | 689,598
Trade creditors | 569,465 |  | 489,149
Amounts owed to group undertakings | - |  | 27,979
Other creditors | 1,907,161 |  | 1,321,775
Taxation and social security | 134,666 |  | 159,784
| 3,432,521 |  | 2,688,285

7. Creditors: Amounts Falling Due After More Than One Year

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Net obligations under finance lease and hire purchase contracts | 2,478,210 |  | 2,440,092
Other loans | 283,923 |  | -
| 2,762,133 |  | 2,440,092

8. Secured Creditors
Of the creditors the following amounts are secured.

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Other Creditors | 1,264,973 |  | 1,310,180

9. Obligations Under Finance Leases and Hire Purchase

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
The future minimum finance lease payments are as follows:
Not later than one year | 821,229 |  | 689,598
Later than one year and not later than five years | 2,478,210 |  | 2,440,092
| 3,299,439 |  | 3,129,690
| 3,299,439 |  | 3,129,690

Page 5
Page 6
Civil Safety Drainage Limited
Notes to the Financial Statements (continued)
For The Year Ended 31 October 2025
10. Share Capital

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Allotted, Called up and fully paid | 100 |  | 100

11. Other Commitments
The total of future minimum lease payments under non-cancellable operating leases are as following:

| 2025 |  | 2024
--- | --- | --- | ---
| £ |  | £
Not later than one year | 2,596 |  | 33,850
Later than one year and not later than five years | - |  | 73,646
| 2,596 |  | 107,496

12. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:
Director 1
At start of period £5,140
Amounts advanced £418,170
Amounts repaid (£5,140)
At end of period £418,170
The above loan is unsecured, interest free and repayable on demand.
13. Related Party Transactions
Creditors include the following amounts due to group companies:
Civil Safety Training and Rescue Limited : £0 (2024 : £27,979).
Debtors include the following amounts due from group companies:
CES Holdco Limited : £1,257,405 (2024 : £401,247)
Ces Residential Properties Ltd: £69,700 (2024 : £0)
14. Ultimate Controlling Party
The company's ultimate controlling party is Civil Safety Holdings Ltd by virtue of its ownership of 100% of the issued share capital in the company.
Page 6