Caseware UK (AP4) 2025.0.111 2025.0.111 2025-10-312025-10-312025-10-31falsefalse2024-11-010false0false NI061045 2024-11-01 2025-10-31 NI061045 2023-11-01 2024-10-31 NI061045 2025-10-31 NI061045 2024-10-31 NI061045 2023-11-01 NI061045 1 2024-11-01 2025-10-31 NI061045 d:CompanySecretary1 2024-11-01 2025-10-31 NI061045 d:Director1 2024-11-01 2025-10-31 NI061045 d:Director2 2024-11-01 2025-10-31 NI061045 d:Director3 2024-11-01 2025-10-31 NI061045 d:Director4 2024-11-01 2025-10-31 NI061045 d:Director5 2024-11-01 2025-10-31 NI061045 d:Director6 2024-11-01 2025-10-31 NI061045 d:RegisteredOffice 2024-11-01 2025-10-31 NI061045 d:Agent1 2024-11-01 2025-10-31 NI061045 d:Agent2 2024-11-01 2025-10-31 NI061045 c:Buildings 2024-11-01 2025-10-31 NI061045 c:Buildings c:ShortLeaseholdAssets 2024-11-01 2025-10-31 NI061045 c:PlantMachinery 2024-11-01 2025-10-31 NI061045 c:MotorVehicles 2024-11-01 2025-10-31 NI061045 c:FurnitureFittings 2024-11-01 2025-10-31 NI061045 c:CurrentFinancialInstruments 2025-10-31 NI061045 c:CurrentFinancialInstruments 2024-10-31 NI061045 c:CurrentFinancialInstruments c:WithinOneYear 2025-10-31 NI061045 c:CurrentFinancialInstruments c:WithinOneYear 2024-10-31 NI061045 c:ShareCapital 2024-11-01 2025-10-31 NI061045 c:ShareCapital 2025-10-31 NI061045 c:ShareCapital 2023-11-01 2024-10-31 NI061045 c:ShareCapital 2024-10-31 NI061045 c:ShareCapital 2023-11-01 NI061045 c:RetainedEarningsAccumulatedLosses 2024-11-01 2025-10-31 NI061045 c:RetainedEarningsAccumulatedLosses 2025-10-31 NI061045 c:RetainedEarningsAccumulatedLosses 2023-11-01 2024-10-31 NI061045 c:RetainedEarningsAccumulatedLosses 2024-10-31 NI061045 c:RetainedEarningsAccumulatedLosses 2023-11-01 NI061045 d:OrdinaryShareClass1 2024-11-01 2025-10-31 NI061045 d:OrdinaryShareClass1 2025-10-31 NI061045 d:OrdinaryShareClass1 2024-10-31 NI061045 d:OrdinaryShareClass2 2024-11-01 2025-10-31 NI061045 d:OrdinaryShareClass2 2025-10-31 NI061045 d:OrdinaryShareClass2 2024-10-31 NI061045 d:OrdinaryShareClass3 2024-11-01 2025-10-31 NI061045 d:OrdinaryShareClass3 2025-10-31 NI061045 d:OrdinaryShareClass3 2024-10-31 NI061045 d:OrdinaryShareClass4 2024-11-01 2025-10-31 NI061045 d:OrdinaryShareClass4 2025-10-31 NI061045 d:OrdinaryShareClass4 2024-10-31 NI061045 d:OrdinaryShareClass5 2024-11-01 2025-10-31 NI061045 d:OrdinaryShareClass5 2025-10-31 NI061045 d:OrdinaryShareClass5 2024-10-31 NI061045 d:FRS102 2024-11-01 2025-10-31 NI061045 d:Audited 2024-11-01 2025-10-31 NI061045 d:FullAccounts 2024-11-01 2025-10-31 NI061045 d:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 NI061045 c:Subsidiary1 2024-11-01 2025-10-31 NI061045 c:Subsidiary1 1 2024-11-01 2025-10-31 NI061045 c:Subsidiary2 2024-11-01 2025-10-31 NI061045 c:Subsidiary2 1 2024-11-01 2025-10-31 NI061045 c:Subsidiary3 2024-11-01 2025-10-31 NI061045 c:Subsidiary3 1 2024-11-01 2025-10-31 NI061045 c:Subsidiary4 2024-11-01 2025-10-31 NI061045 c:Subsidiary4 1 2024-11-01 2025-10-31 NI061045 d:Consolidated 2025-10-31 NI061045 d:ConsolidatedGroupCompanyAccounts 2024-11-01 2025-10-31 NI061045 e:PoundSterling 2024-11-01 2025-10-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: NI061045










MOYADD HOLDINGS LIMITED










ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2025

 
MOYADD HOLDINGS LIMITED
 
 
COMPANY INFORMATION


Directors
Mr Hugh Fitzpatrick 
Mrs Mary Fitzpatrick 
Mr Shane Fitzpatrick 
Mr Stephen Fitzpatrick 
Mr Ciaran Fitzpatrick 
Mr Raymond Fitzpatrick 




Company secretary
Mrs Mary Fitzpatrick



Registered number
NI061045



Registered office
215 Moyadd Road
Attical

Kilkeel

Co. Down

BT34 4HL




Independent auditors
AAB Group Accountants Limited
Chartered Accountants & Statutory Auditors

Dromalane Mill

The Quays

Newry

Co. Down

BT35 8QS




Bankers
Danske Bank
Portadown Finance Centre

45-48 High Street

Portadown

Co. Armagh

BT62 1LB





Danske Bank

42 Greencastle Street

Kilkeel

Co. Down

BT34 4BH




Solicitors
McCartan Turkington Breen
Chancery House

88 Victoria Street

Belfast

Co. Antrim

BT1 3GN





 
MOYADD HOLDINGS LIMITED
 

CONTENTS



Page
Group strategic report
 
 
1 - 2
Directors' report
 
 
3
Directors' responsibilities statement
 
 
4
Independent auditors' report
 
 
5 - 8
Consolidated statement of comprehensive income
 
 
9 - 10
Consolidated balance sheet
 
 
10 - 11
Company balance sheet
 
 
12
Consolidated statement of changes in equity
 
 
13
Company statement of changes in equity
 
 
14
Consolidated statement of cash flows
 
 
15 - 16
Notes to the financial statements
 
 
17 - 38

 
MOYADD HOLDINGS LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 OCTOBER 2025

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

Business review
 
The principal activities of the group continued to be the manufacture of precision tools and light engineered steel products and farming. 

During the year ended 31 October 2025, group turnover increased by £1.8m from £6.5m achieved during the year ended 31 October 2024 to £8.3m achieved during the year ended 31 October 2025. 

The group gross profit margin increased from 19.2% to 28.4% for the year ended 31 October 2025.

Overall the group net profit margin has increased from -1.3% achieved during the year ended 31 October 2024 to 9.7% achieved during the year ended 31 October 2025. The group had experienced problems with sourcing suitably experienced and skilled workers during the previous year, however, these issues were addressed and it has been proven that the current workforce were able to drive improved productivity and efficiencies for the current year and is expected to continue for the incoming year. 

Principal risks and uncertainties
 
The group uses financial instruments throughout its business. The core risks associated with the group's financial instruments (i.e. its interest-bearing loans, cash, short-dated liquid investments and finance leases, on the operational level trade receivables and payables) are currency risk, interest rate risk, credit risk, liquidity risk, cost of living crisis, Ukraine war and inflation. The board reviews and agrees policies for the prudent management of these risks as follows:

Currency risk - The group's activities in the Republic of Ireland are conducted primarily in Euros and the group's activities in Northern Ireland are conducted in Sterling. Variances affecting operational activities in this regard are reflected in administrative expenses in the profit and loss account in the years in which they arise.  

Finance and Interest rate risk - The group's objective in relation to interest rate management is to minimise the impact of interest rate volatility on interest costs in order to protect recorded profitability.  

Credit risk - The group has no significant concentrations of credit risk as any potential risk is covered by credit insurance.  Customers who wish to trade on credit terms are subject to strict verification procedures in advance of credit being awarded and are continually being monitored. The group ensure that any risk associated with dependence on a significant customer, have been sufficiently mitigated through tight credit control.

Liquidity and cash flow risk - The group's objective is to maintain a balance between the continuity of funding and flexibility through the use of borrowings with a range of maturities.  The group's policy is to ensure that sufficient resources are available either from cash balances, cash flows and near cash liquid investments to ensure all obligations can be met when they fall due.  To achieve this the group ensures that its liquid investments are in highly rated counterparties; when relevant it limits the maturity of cash balances and borrows the majority of its debt needs under term financing.  

Cost of living crisis, Ukraine war and inflation - Similar to other companies operating in Northern Ireland, the group faces uncertainty in relation to the effects of the Ukraine war, cost of living and inflation. The directors monitor developments in this area and plan accordingly. The directors are doing all they can to ensure pricing is updated to reflect the ever changing prices. Furthermore, the directors will continue to monitor costs to ensure inflationary price increases are mitigated where possible.

Page 1

 
MOYADD HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025

Financial key performance indicators
 
The directors anticipate that the group will continue to be profitable and  to trade successfully in 2025/26.

Research and development

Management of the group are committed to the growth of the company. To ensure the long-term success of the group it is continually involved in research and development. 


This report was approved by the board and signed on its behalf.



Mr Hugh Fitzpatrick
Director

Date: 22 January 2026
Page 2

 
MOYADD HOLDINGS LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 OCTOBER 2025

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

Principal activity

The principal activities of the group continued to be the manufacture of precision tools and light engineered steel products and farming. 

Results and dividends

The profit for the year, after taxation, amounted to £811,682 (2024 - loss £83,424).

Ordinary dividends were paid amounting to £304,000. The directors do not recommend payment of a further dividend.

Directors

The directors who served during the year were:

Mr Hugh Fitzpatrick 
Mrs Mary Fitzpatrick 
Mr Shane Fitzpatrick 
Mr Stephen Fitzpatrick 
Mr Ciaran Fitzpatrick 
Mr Raymond Fitzpatrick 

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Auditors

The auditorsAAB Group Accountants Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





Mr Hugh Fitzpatrick
Director

Date: 22 January 2026
Page 3

 
MOYADD HOLDINGS LIMITED
 
 
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 OCTOBER 2025

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 the Group and of the profit or loss of the Group for that period.

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

select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group 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 the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Page 4

 
MOYADD HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MOYADD HOLDINGS LIMITED
 

Opinion


We have audited the financial statements of Moyadd Holdings Limited (the 'Parent Company') and its subsidiaries (the 'Group') for the year ended 31 October 2025, which comprise the Consolidated statement of comprehensive income, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Group's and of the Parent Company's affairs as at 31 October 2025 and of the Group's profit 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


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


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group's or the Parent 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.


Page 5

 
MOYADD HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MOYADD HOLDINGS LIMITED (CONTINUED)


Other information


The other information comprises the information included in the annual report other than the financial statements and our Auditors' report thereon. The directors are responsible for the other information contained within the annual reportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

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


the information given in the Group 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 Group strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Group and the Parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group strategic report or the Directors' report.


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 by the Parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the Parent Company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Page 6

 
MOYADD HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MOYADD HOLDINGS LIMITED (CONTINUED)


Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement set out on page 4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Group's and the Parent Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or the Parent Company or to cease operations, or have no realistic alternative but to do so.


Auditors' 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 Auditors' 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 Group 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:

We developed an understanding of the key fraud risks to the entity (including how fraud might occur), the controls in place to help mitigate those risks, and the accounts, balances and disclosures within the financial statements which may be susceptible to management bias. Our understanding was obtained through review of the financial statements for significant accounting estimates, analysis of journal entries, walkthrough of the key controls cycles in place and enquiry of management.

Our procedures to respond to those risks identified included, but were not limited to:
Identifying and assessing the design of key controls implemented by management to prevent and detect fraud;
Enquiry of management and those charged with governance;
Performance of analytical procedures to identify unusual relationships which may indicate a risk of fraud or an irregularity;
Journal entry testing - including analysis of the general ledger to identify entries deemed to represent a higher risk of fraud or error; and
Assessment of the reasonableness of judgements made by management in accounting estimates.
 


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.
Page 7

 
MOYADD HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MOYADD HOLDINGS LIMITED (CONTINUED)


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 2006Our 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 Auditors' 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.





Teresa Campbell (Senior statutory auditor)
for and on behalf of
AAB Group Accountants Limited
Chartered Accountants
Statutory Auditors
Dromalane Mill
The Quays
Newry
Co. Down
BT35 8QS

22 January 2026
Page 8

 
MOYADD HOLDINGS LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 OCTOBER 2025

2025
2024
Note
£
£

  

Turnover
 4 
8,334,237
6,515,937

Cost of sales
  
(5,970,548)
(5,267,581)

Gross profit
  
2,363,689
1,248,356

Administrative expenses
  
(1,381,400)
(1,386,059)

Other operating income
 5 
56,808
71,594

Operating profit/(loss)
 6 
1,039,097
(66,109)

Interest receivable and similar income
 9 
28,598
16,059

Interest payable and similar expenses
 10 
(20,123)
(21,862)

Profit/(loss) before taxation
  
1,047,572
(71,912)

Tax on profit/(loss)
 11 
(235,890)
(11,512)

Profit/(loss) for the financial year
  
811,682
(83,424)

  

Total comprehensive income for the year
  
811,682
(83,424)

Profit/(loss) for the year attributable to:
  

Owners of the parent Company
  
811,682
(83,424)

  
811,682
(83,424)

Total comprehensive income for the year attributable to:
  

Owners of the parent Company
  
811,682
(83,424)

  
811,682
(83,424)

The notes on pages 17 to 38 form part of these financial statements.
Page 9

 
MOYADD HOLDINGS LIMITED
 

CONSOLIDATED BALANCE SHEET
AS AT 31 OCTOBER 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 13 
3,617,386
2,832,566

  
3,617,386
2,832,566

Current assets
  

Stocks
 15 
1,581,162
1,198,291

Debtors: amounts falling due within one year
 16 
2,433,063
1,860,770

Cash at bank and in hand
 17 
1,474,604
1,738,858

  
5,488,829
4,797,919

Creditors: amounts falling due within one year
 18 
(2,970,514)
(2,178,139)

Net current assets
  
 
 
2,518,315
 
 
2,619,780

Total assets less current liabilities
  
6,135,701
5,452,346

Creditors: amounts falling due after more than one year
 19 
(86,675)
(125,601)

Provisions for liabilities
  

Deferred taxation
 22 
(552,110)
(337,511)

Other provisions
 21 
(43,239)
(43,239)

  
 
 
(595,349)
 
 
(380,750)

Net assets excluding pension asset
  
5,453,677
4,945,995

Net assets
  
5,453,677
4,945,995


Capital and reserves
  

Called up share capital 
 24 
20,004
20,004

Profit and loss account
  
5,433,673
4,925,991

Equity attributable to owners of the parent Company
  
5,453,677
4,945,995

  
5,453,677
4,945,995

Page 10

 
MOYADD HOLDINGS LIMITED
REGISTERED NUMBER: NI061045
    
CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 31 OCTOBER 2025

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 22 January 2026.




Mr Hugh Fitzpatrick
Director

The notes on pages 17 to 38 form part of these financial statements.
Page 11

 
MOYADD HOLDINGS LIMITED
REGISTERED NUMBER: NI061045

COMPANY BALANCE SHEET
AS AT 31 OCTOBER 2025

2025
2024
Note
£
£

Fixed assets
  

Investments
 14 
20,106
20,106

  
20,106
20,106

Current assets
  

Debtors: amounts falling due within one year
 16 
1,381,252
1,509,401

Cash at bank and in hand
 17 
862,817
1,010,291

  
2,244,069
2,519,692

Creditors: amounts falling due within one year
 18 
(1,092)
(1,092)

Net current assets
  
 
 
2,242,977
 
 
2,518,600

Total assets less current liabilities
  
2,263,083
2,538,706

  

  

Net assets excluding pension asset
  
2,263,083
2,538,706

Net assets
  
2,263,083
2,538,706


Capital and reserves
  

Called up share capital 
 24 
20,004
20,004

Profit and loss account brought forward
  
2,518,702
2,589,975

Profit for the year
  
28,377
232,727

Other changes in the profit and loss account

  

(304,000)
(304,000)

Profit and loss account carried forward
  
2,243,079
2,518,702

  
2,263,083
2,538,706


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 22 January 2026.


Mr Hugh Fitzpatrick
Director

The notes on pages 17 to 38 form part of these financial statements.
Page 12

 
MOYADD HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2025


Called up share capital
Profit and loss account
Equity attributable to owners of Parent Company
Total equity

£
£
£
£


At 1 November 2023
20,004
5,313,415
5,333,419
5,333,419



Loss for the year
-
(83,424)
(83,424)
(83,424)

Dividends: Equity capital
-
(304,000)
(304,000)
(304,000)



At 1 November 2024
20,004
4,925,991
4,945,995
4,945,995



Profit for the year
-
811,682
811,682
811,682

Dividends: Equity capital
-
(304,000)
(304,000)
(304,000)


At 31 October 2025
20,004
5,433,673
5,453,677
5,453,677


The notes on pages 17 to 38 form part of these financial statements.
Page 13

 
MOYADD HOLDINGS LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2025


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 November 2023
20,004
2,589,975
2,609,979


Comprehensive income for the year

Profit for the year

-
232,727
232,727


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
232,727
232,727


Contributions by and distributions to owners

Dividends: Equity capital
-
(304,000)
(304,000)


Total transactions with owners
-
(304,000)
(304,000)



At 1 November 2024
20,004
2,518,702
2,538,706


Comprehensive income for the year

Profit for the year

-
28,377
28,377


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
28,377
28,377


Contributions by and distributions to owners

Dividends: Equity capital
-
(304,000)
(304,000)


Total transactions with owners
-
(304,000)
(304,000)


At 31 October 2025
20,004
2,243,079
2,263,083


The notes on pages 17 to 38 form part of these financial statements.
Page 14

 
MOYADD HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 OCTOBER 2025

2025
2024
£
£

Cash flows from operating activities

Profit/(loss) for the financial year
811,682
(83,424)

Adjustments for:

Depreciation of tangible assets
340,610
453,019

Loss on disposal of tangible assets
(31,387)
(1,621)

Government grants
(532)
(665)

Interest paid
20,123
21,862

Interest received
(28,598)
(16,059)

Taxation charge
235,890
11,512

(Increase)/decrease in stocks
(382,871)
161,321

(Increase) in debtors
(572,293)
(386,740)

Increase in creditors
759,853
643,115

Increase/(decrease) in provisions
-
(92,692)

Net cash generated from operating activities

1,152,477
709,628


Cash flows from investing activities

Purchase of intangible fixed assets
-
(481,493)

Purchase of tangible fixed assets
(1,135,188)
16,518

Sale of tangible fixed assets
41,145
-

Government grants received
532
665

Interest received
28,598
16,059

HP interest paid
(9,546)
(11,810)

Net cash from investing activities

(1,074,459)
(460,061)
Page 15

 
MOYADD HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025


2025
2024

£
£



Cash flows from financing activities

Repayment of/new finance leases
(27,695)
(61,329)

Dividends paid
(304,000)
(304,000)

Interest paid
(10,577)
(10,052)

Net cash used in financing activities
(342,272)
(375,381)

Net (decrease) in cash and cash equivalents
(264,254)
(125,814)

Cash and cash equivalents at beginning of year
1,738,858
1,864,672

Cash and cash equivalents at the end of year
1,474,604
1,738,858


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
1,474,604
1,738,858

1,474,604
1,738,858


Page 16

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

1.


General information

Moyadd Holdings Limited ("the company") is a private limited company by shares domiciled and incorporated in Northern Ireland. The registered office is 215 Moyadd Road, Kilkeel, Newry, Co. Down, Northern Ireland, BT34 4HL.

The group consists of Moyadd Holdings Limited and all of its subsidiaries.

The subsidiary companies included in the financial statements are as follows:
 
1.Moyfab Engineering Limited, whose principal activity is the manufacture of light-engineered steel products, is registered in Northern Ireland and is 100% owned by Moyadd Holdings Limited;
2.Moyfab Tool Company Limited, whose principal activity is the manufacture of precision tools, is registered in Northern Ireland and is 100% owned by Moyadd Holdings Limited;
3.Moyadd Farm Limited, whose principal activity is farming, is registered n Northern Ireland and is 100% owned by Moyadd Holdings Limited; and
4.Moyfab Engineering Ireland Limited, a non-trading company, is registered in the Republic of Ireland and is 100% owned by Moyadd Holdings Limited. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and 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 preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgement in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements.

The following principal accounting policies have been applied:

  
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

Page 17

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)

The consolidated group financial statements consist of the financial statements of the parent company Moyadd 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 October 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.

 
2.3

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 operation existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements. 

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 18

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)


2.5
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on the following bases.

Depreciation is provided on the following basis:

Freehold land
-
Nil
Leasehold improvements
-
2% Straight line and 4% Reducing balance
Plant and machinery
-
10% Straight line and 20% Reducing balance
Motor vehicles
-
25% Reducing balance
Fixtures and fittings
-
20% and 33 1/3 % Straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

  
2.6

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.

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

Page 19

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)

  
2.7

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. 

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

 
2.8

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.9

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

Page 20

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)

 
2.10

Financial instruments

The Group has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

The Group has elected to apply the recognition and measurement provisions of IFRS 9 Financial Instruments (as adopted by the UK Endorsement Board) with the disclosure requirements of Sections 11 and 12 and the other presentation requirements of FRS 102.

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, 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 trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.
Page 21

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)


2.10
Financial instruments (continued)


Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

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

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Group transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Group will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Group's contractual obligations expire or are discharged or cancelled.

  
2.11

Equity instruments

Equity instruments issued by the group 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 group.

Page 22

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)

 
2.12

Current and deferred taxation

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

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.13

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.

Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

  
2.14

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.

Page 23

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)

 
2.15

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Group in independently administered funds.

 
2.16

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.17

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.

Grants of a revenue nature are recognised in the Consolidated statement of comprehensive income in the same period as the related expenditure.

Page 24

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

2.Accounting policies (continued)

 
2.18

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

Page 25

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

3.


Judgements in applying accounting policies 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.

Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Useful economic lives of tangible assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets. See the notes to the accounts for the carrying amount of the property plant and equipment, and for the useful economic lives for each class of assets.

Impairment of stock
At each reporting period end, the directors provide for stock which they consider to be obsolete and also for stock which is considered as slow moving. The provision is created based on forecasts and past knowledge. See the notes for the net carrying amount of stock and associated impairment provision. 

Impairmenrt of debtors
The company directors make an estimate of the recoverable value of trade and other debtors. When assessing impairment of trade and other debtors, management considers factors including the current credit rating of the debtor, the ageing profile of debtors and historical experience. See the notes for the net carrying amount of the debtors and associated impairment provision.

Re-work provision
The group recognises a provision for the best estimate of costs of making good manufacturing defects that become apparent after the sale. The group undertakes to make good by repair or replacement. Management have estimated the provision on the basis of past experience. See the notes for carrying amount of the re-work provision.

Page 26

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

4.


Turnover

An analysis of turnover by class of business is as follows:


2025
2024
£
£

Engineering
8,334,237
6,515,937

8,334,237
6,515,937


Analysis of turnover by country of destination:

2025
2024
£
£

United Kingdom
6,095,446
4,541,100

Rest of Europe
2,238,791
1,974,837

8,334,237
6,515,937



5.


Other operating income

2025
2024
£
£

Net rents receivable
39,398
23,459

Government grants receivable
532
665

Insurance claims receivable
16,878
47,470

56,808
71,594



6.


Operating profit/(loss)

The operating profit/(loss) is stated after charging:

2025
2024
£
£

Exchange differences
(3,286)
(7,295)

Other operating lease rentals
12,000
29,866

Depreciation of owned tangible fixed assets
276,699
415,472

Depreciation of tangible fixed assets held under hire purchase
63,911
37,547

Page 27

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

7.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


2025
2024
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
3,600
3,600

Fees payable to the Company's auditors in respect of:

The auditing of accounts of associates of the Company
17,576
17,576


8.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
2025
2024
£
£


Wages and salaries
2,210,177
1,808,762

Social security costs
239,568
160,894

Cost of defined contribution scheme
40,237
35,447

2,489,982
2,005,103


The average monthly number of employees, including the directors, during the year was as follows:


        2025
        2024
            No.
            No.







Management
4
4



Production
63
51



Administrative
3
3

70
58


9.


Interest receivable

2025
2024
£
£


Interest on bank deposits
28,598
16,059

28,598
16,059

Page 28

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

10.


Interest payable and similar expenses

2025
2024
£
£


Bank interest payable
10,577
10,052

Finance leases and hire purchase contracts
9,546
11,810

20,123
21,862


11.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
21,291
-


21,291
-


Total current tax
21,291
-

Deferred tax


Origination and reversal of timing differences
214,599
11,512

Total deferred tax
214,599
11,512


Tax on profit/(loss)
235,890
11,512
Page 29

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is the same as (2024 - the same as) the standard rate of corporation tax in the UK of 25% (2024 - 25%) as set out below:

2025
2024
£
£


Profit/(loss) on ordinary activities before tax
1,047,572
(71,912)


Profit/(loss) on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
261,893
(17,978)

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
855
917

Capital allowances for year in excess of depreciation
(214,558)
(10,312)

Utilisation of tax losses
(26,899)
27,373

Deferred tax movement
214,599
11,512

Total tax charge for the year
235,890
11,512


12.


Dividends

2025
2024
£
£


Interim paid
304,000
304,000

304,000
304,000
Page 30

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

13.


Tangible fixed assets

Group



Freehold land
Leasehold improvements
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£
£



Cost or valuation


At 1 November 2024
861,028
534,586
8,854,757
81,799
250,430
10,582,600


Additions
-
52,283
1,080,895
-
2,010
1,135,188


Disposals
-
-
(114,000)
-
-
(114,000)



At 31 October 2025

861,028
586,869
9,821,652
81,799
252,440
11,603,788



Depreciation


At 1 November 2024
-
199,319
7,251,904
81,603
217,208
7,750,034


Charge for the year on owned assets
-
6,558
320,259
49
13,744
340,610


Disposals
-
-
(104,242)
-
-
(104,242)



At 31 October 2025

-
205,877
7,467,921
81,652
230,952
7,986,402



Net book value



At 31 October 2025
861,028
380,992
2,353,731
147
21,488
3,617,386



At 31 October 2024
861,028
335,267
1,602,853
196
33,222
2,832,566

The company had no tangible fixed assets at 31 October 2025 or 31 October 2024.

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2025
2024
£
£



Plant and machinery
248,771
244,964

248,771
244,964
Page 31

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

14.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 November 2024
20,106



At 31 October 2025
20,106





Direct Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Moyadd Farm Limited
Northern Ireland
Ordinary
100%
Moyfab Engineering Ireland Limited
Republic of Ireland
Ordinary
100%
Moyfab Engineering Limited
Northern Ireland
Ordinary
100%
Moyfab Tool Company Limited
Northern Ireland
Ordinary
100%


15.


Stocks

Group
Group
2025
2024
£
£

Raw materials and consumables
484,026
411,570

Work in progress (goods to be sold)
21,332
63,071

Finished goods and goods for resale
1,075,804
723,650

1,581,162
1,198,291


Stock is stated after provisions for impairment of £nil (2024: £Nil).

Page 32

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

16.


Debtors

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Trade debtors
2,375,016
1,754,452
9,824
4,839

Amounts owed by group undertakings
-
-
1,371,428
1,504,562

Other debtors
56,987
47,778
-
-

Prepayments and accrued income
1,060
58,540
-
-

2,433,063
1,860,770
1,381,252
1,509,401


Trade debtors are stated after provisions for impairment of £192,862 (2024: £128,294). 

All trade debtors are due within one year. All trade debtors are due within the company's normal terms. 

Advances against trade debtors are secured by floating charges over the book debts of the company. 


17.


Cash and cash equivalents

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Cash at bank and in hand
1,474,604
1,738,858
862,817
1,010,291

1,474,604
1,738,858
862,817
1,010,291


Page 33

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

18.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Trade creditors
1,462,442
1,551,639
-
-

Corporation tax
21,291
-
-
-

Other taxation and social security
215,841
166,469
-
-

Obligations under finance lease and hire purchase contracts
80,191
82,995
-
-

Other creditors
225,897
209,088
1,092
1,092

Accruals and deferred income
964,852
167,948
-
-

2,970,514
2,178,139
1,092
1,092


The group's borrowings are secured over assets of the group. 

The repayment of trade creditors vary between on demand and ninety days. No interest is payable on trade creditors.


19.


Creditors: Amounts falling due after more than one year

Group
Group
2025
2024
£
£

Net obligations under finance leases and hire purchase contracts
30,537
55,428

Deferred income
56,138
70,173

86,675
125,601





20.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

Group
Group
2025
2024
£
£

Within one year
80,191
82,995

Between 1-5 years
30,537
55,428

110,728
138,423

Page 34

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

21.


Provisions


Group



Re-work provision

£





At 1 November 2024
43,239



At 31 October 2025
43,239

Company


Total

£






At 31 October 2025
-


22.


Deferred taxation


Group



2025


£






At beginning of year
(337,511)


Charged to profit or loss
(214,599)



At end of year
(552,110)

Page 35

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
 
22.Deferred taxation (continued)

Company


2025






At end of year
-
The provision for deferred taxation is made up as follows:

Group
Group
2025
2024
£
£

Accelerated capital allowances
(552,110)
(337,511)

(552,110)
(337,511)

The deferred tax liability set out above is expected to reverse within 60 months and relates to accelerated capital allowances that are expected to mature within the same period.


23.


Deferred grants




During the year the group released £17,410 (2024: £48,135) of Grant amortisation to the profit and loss. The net book value of the capital grant as at the year end was £69,641 (2024: £87,051), £13,503 of this is due in <1 year.


24.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



6,002 (2024 - 6,002) Ordinary A shares of £1.00 each
6,002
6,002
6,002 (2024 - 6,002) Ordinary B shares of £1.00 each
6,002
6,002
2,000 (2024 - 2,000) Ordinary C shares of £1.00 each
2,000
2,000
2,000 (2024 - 2,000) Ordinary D shares of £1.00 each
2,000
2,000
2,000 (2024 - 2,000) Ordinary E shares of £1.00 each
2,000
2,000
2,000 (2024 - 2,000) Ordinary F shares of £1.00 each
2,000
2,000

20,004

20,004

All shares rank pari passu.


Page 36

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

25.


Contingent liabilities

A contingent liability exists to repay grants should certain conditions under which they were rewarded, as stated in the Letters of Offer, cease to be met.


26.


Capital commitments





As at 31 October 2025, the group had a financial commitment in relation to leasehold improvements of £98,000 (2024: £204,000).


27.


Pension commitments

The charge to the profit or loss in respect of defined contribution schemes during the year ended 31 October 2025 was £40,237 (2024: £35,447).

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.


28.


Directors' transactions

Included within creditors less than one year is an amount of £196,082 (2024: £177,632) owed by the group to the directors.

Loans with directors are unsecured, interest free and payable on demand. 

During the year ended 31 October 2025 the group paid rental expenses of £12,000 (2024: £12,000) to a director of the group. 

Dividends totalling £304,000 (2024: £304,000) were paid in the year in respect of shares held by the company's directors.


29.


Directors' remuneration

2025
2024
£
£

Directors' emoluments
32,240
32,860

32,240
32,860


The figures above represent the compensation paid or payable to directors for employee services. No one outside the board is considered key management personnel.

Page 37

 
MOYADD HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025

30.


Related party transactions

During the year ended 31 October 2025 the group incurred rental expenses of £Nil (2024: £10,000) and also received £3,000 (2024: £3,000) of rental income from a connected party. The entity is considered a connected party due to common control.

As at 31 October 2025, amounts due to related parties amounted to £31,411 (2024: £29,825) included in other creditors due < 1 year. The parties are related due to common control. The balance is unsecured, interest free and repayable on demand. 

Other information
The group's banker holds an intercompany cross guarantee with all other companies in the group.


31.


Controlling party

The company was under the control of the Fitzpatrick family for the current and previous financial year. 

The smallest and largest group into which Moyadd Holdings Limited is consolidated into is the Moyadd Holdings Limited consolidated financial statements. These are available at 215 Moyadd Road, Attical, Kilkeel, Co.Down, Northern Ireland, BT34 4HL.  


32.


Post balance sheet events

There are no circumstances or events arising after the balance sheet date which could materially affect the financial statements. 

33.


Analysis of net debt




At 1 November 2024
Cash flows
At 31 October 2025
£

£

£

Cash at bank and in hand

1,738,858

(264,254)

1,474,604

Debt due within 1 year

(177,632)

(18,450)

(196,082)

Finance leases

(138,423)

27,695

(110,728)


1,422,803
(255,009)
1,167,794


34.


Auditor's Liability Limitation Agreement

The directors, on behalf of the company, have entered into a Limited Liability Agreement with their auditors dated 11th December 2025. The auditors liability is limited to an amount which is considered fair and reasonable. This has been disclosed in line with company legislation. 

Page 38