Company registration number 01263512 (England and Wales)
TERMRIM CONSTRUCTION LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
TERMRIM CONSTRUCTION LIMITED
COMPANY INFORMATION
Directors
Mr G C Bird
Ms B J Rockett
Mr S P Bateman
Mr J M McGarvey
Mr G A Doherty
(Appointed 28 November 2025)
Secretary
Ms B J Rockett
Company number
01263512
Registered office
1 Pellon Place
Bradley Business Park
Dyson Wood Way
Huddersfield
HD2 1GT
Auditor
Wheawill & Sudworth Limited
Chartered Accountants
35 Westgate
Huddersfield
West Yorkshire
HD1 1PA
Bankers
National Westminster Bank PLC
8 Market Place
Huddersfield
West Yorkshire
HD1 2AL
TERMRIM CONSTRUCTION LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of income and retained earnings
7
Balance sheet
8
Statement of cash flows
9
Notes to the financial statements
10 - 19
The following pages do not form part of the statutory financial statements
TERMRIM CONSTRUCTION LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

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

Principal activities

The principal activity of the company during the year was that of contracting in the construction industry.

 

The company's major activities included new build, social and extra care housing for housing associations. The company also provides new build, refurbishment and conversion work for social, commercial and private sectors.

Review of the business

The directors were satisfied with the operating profit achieved during the year.

Principal risks and uncertainties

The company's principal risks are contract overrun, unstable trade suppliers and subcontractors along with the availability of materials due to the current demand. The nature of the company's clientele and payment terms ensures low exposure to credit risk.

 

Financial instruments

The company's financial instruments comprise bank balances, trade debtors and trade creditors. The main purpose of these instruments is to raise funds for the company's operations and to finance the company's operations.

 

Due to the nature of the financial instruments used by the company there is no material exposure to price risk. The company's approach to managing other risks applicable to the financial instruments concerned is shown below.

 

In respect of bank balances the liquidity risk is managed by maintaining a balance between current accounts and interest bearing deposit accounts.

 

Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits.

 

Trade creditors liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.

Research and development

The company continues to take advantage of technical advances as they arise.

Key performance indicators

The directors monitor tender levels, conversion rates, gross margins and short term liquidity as key indicators of business performance. A regular reporting structure is maintained taking into account current workload projections, contract performance and overheads. Trade debtor pay days are within 28 days consequently allowing trade creditors payment within 45 days to provide adequate working capital facilities.

 

Outlook

The directors continue to examine opportunities for further development of the business and its efficiencies. The directors have considered the results of the current financial year up to the date of this report and are reasonably confident the company will enhance shareholder value in 2026.

On behalf of the board

Ms B J Rockett
Director
3 June 2026
TERMRIM CONSTRUCTION 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.

Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £413,000. 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:

Mr G C Bird
Ms B J Rockett
Mr S P Bateman
Mr J M McGarvey
Mr G A Doherty
(Appointed 28 November 2025)
Statement of directors' responsibilities

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

 

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

 

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

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

Statement of disclosure to auditor

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

Strategic report

In accordance with Section 414C(11), Companies Act 2006, the following information required to be contained in this report is set out in the company's Strategic Report on page 2: principal activities, business review, future developments, financial risks and research and development

Medium-sized companies exemption

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

TERMRIM CONSTRUCTION LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
On behalf of the board
Ms B J Rockett
Director
3 June 2026
TERMRIM CONSTRUCTION LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TERMRIM CONSTRUCTION LIMITED
- 4 -
Opinion

We have audited the financial statements of Termrim Construction Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of income and retained earnings, the balance sheet, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

TERMRIM CONSTRUCTION LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TERMRIM CONSTRUCTION LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the 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:

Responsibilities of directors

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

Auditor's responsibilities for the audit of the financial statements

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

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

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:

 

Obtained an understanding of the legal and regulatory framework applicable to the entity and how the entity is complying with that framework;

 

Assessment of the susceptibility of the entity’s financial statements to material misstatement, including how fraud might occur;

 

Ensured whether the engagement team collectively had the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations;

 

Gained clear understanding of the entity’s current activities, the scope of its authorisation and confirmed the effectiveness of its control environment where the entity is a regulated entity;

 

TERMRIM CONSTRUCTION LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TERMRIM CONSTRUCTION LIMITED (CONTINUED)
- 6 -

As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:

 

 

 

 

 

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

 

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

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

David Butterworth
Senior Statutory Auditor
For and on behalf of Wheawill & Sudworth Limited
3 June 2026
Chartered Accountants
Statutory Auditor
35 Westgate
Huddersfield
West Yorkshire
HD1 1PA
TERMRIM CONSTRUCTION LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
25,576,570
23,598,493
Cost of sales
(22,041,506)
(20,714,315)
Gross profit
3,535,064
2,884,178
Administrative expenses
(1,104,460)
(1,034,777)
Operating profit
4
2,430,604
1,849,401
Interest receivable and similar income
7
237,844
91,878
Interest payable and similar expenses
8
(201)
(7,540)
Profit before taxation
2,668,247
1,933,739
Tax on profit
9
(629,022)
(446,676)
Profit for the financial year
2,039,225
1,487,063
Retained earnings brought forward
10,189,387
9,029,824
Dividends
10
(413,000)
(327,500)
Retained earnings carried forward
11,815,612
10,189,387
TERMRIM CONSTRUCTION LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
97,130
112,285
Current assets
Debtors
12
14,072,806
12,429,130
Cash at bank and in hand
9,089,573
5,798,967
23,162,379
18,228,097
Creditors: amounts falling due within one year
13
(11,410,970)
(8,114,207)
Net current assets
11,751,409
10,113,890
Total assets less current liabilities
11,848,539
10,226,175
Provisions for liabilities
Deferred tax liability
14
22,927
26,788
(22,927)
(26,788)
Net assets
11,825,612
10,199,387
Capital and reserves
Called up share capital
16
10,000
10,000
Profit and loss reserves
11,815,612
10,189,387
Total equity
11,825,612
10,199,387

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

The financial statements were approved by the board of directors and authorised for issue on 3 June 2026 and are signed on its behalf by:
Mr G C Bird
Mr J M McGarvey
Director
Director
Company registration number 01263512 (England and Wales)
TERMRIM CONSTRUCTION LIMITED
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
4,214,325
3,880,385
Interest paid
(201)
(7,540)
Income taxes paid
(740,505)
(151,506)
Net cash inflow from operating activities
3,473,619
3,721,339
Investing activities
Purchase of tangible fixed assets
(7,857)
(44,989)
Interest received
237,844
91,878
Net cash generated from investing activities
229,987
46,889
Financing activities
Dividends paid
(413,000)
(327,500)
Net cash used in financing activities
(413,000)
(327,500)
Net increase in cash and cash equivalents
3,290,606
3,440,728
Cash and cash equivalents at beginning of year
5,798,967
2,358,239
Cash and cash equivalents at end of year
9,089,573
5,798,967
TERMRIM CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
1
Accounting policies
Company information

Termrim Construction Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1 Pellon Place, Bradley Business Park, Dyson Wood Way, Huddersfield, HD2 1GT.

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

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company 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 measured at the fair value of the consideration received or receivable net of VAT and trade discounts. The policies adopted for the recognition of turnover are as follows:

 

Construction Contracts

When the outcome of a construction contract can be estimated reliably, contract costs and turnover are recognised by reference to the stage of completion at the balance sheet date. Stage of completion is measured by reference to surveyor valuations.

 

Where the outcome cannot be measured reliably, contract costs are recognised as an expense in the period in which they are incurred and contract turnover is recognised to the extent of costs incurred that it is probable will be recoverable.

 

When it is probable that contract costs will exceed the total contract turnover, the expected loss is recognised as an expense immediately, with a corresponding provision.

 

Where the collectability of an amount already recognised as contract revenue is no longer probable, the uncollectible amount is expensed rather than recognised as an adjustment to the amount of contract revenue.

 

Rendering of Services

When the outcome of a transaction involving the rendering of services can be reliably estimated, revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period.

 

When the outcome of a transaction involving the rendering of services cannot be reliably estimated, revenue is recognised only to the extent that expenses recognised are recoverable.

 

 

TERMRIM CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 11 -
1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

 

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

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:

Plant and equipment
15% reducing balance
Fixtures and fittings
15% reducing balance or 33% straight line
Motor vehicles
25% reducing balance

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 credited or charged to profit or loss.

1.5
Cash and cash equivalents

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

1.6
Financial instruments

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

 

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

 

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

Basic financial assets

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

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.

TERMRIM CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
Impairment of financial assets

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

 

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

 

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

Derecognition of financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

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

 

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

 

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

Other financial liabilities

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

 

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

Derecognition of financial liabilities

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

TERMRIM CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
1.7
Taxation

The tax expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively.

Current tax

Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.

Deferred tax

Deferred tax is recognised, without discounting, in respect of all timing differences between the treatment of certain items for taxation and accounting purposes, which have not arisen but not reversed by the balance sheet date, except as required by FRS19.

 

Deferred tax is measured at the rates that are expected to apply in the periods when the timing differences are expected to reverse, based on the rates and law enacted at the balance sheet date,

1.8
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

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

 

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

1.9
Retirement benefits

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

1.10

Other operating income

Other operating income is recognised on an accruals basis.

2
Judgements and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Rendering of services
1,000
833
Construction contracts
25,575,570
23,597,660
25,576,570
23,598,493
TERMRIM CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
Turnover and other revenue
(Continued)
- 14 -
2025
2024
£
£
Other revenue
Interest income
237,844
91,878

The whole of the turnover is attributable to the principal activity of the company wholly undertaken in the United Kingdom.

4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
11,800
12,250
Depreciation of owned tangible fixed assets
22,934
21,916
Loss on disposal of tangible fixed assets
78
142
5
Employees

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

2025
2024
Number
Number
Direct and contracting
19
19
Directors, management and administration
8
8
Total
27
27

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
2,439,325
2,259,548
Social security costs
208,902
181,724
Pension costs
64,050
59,061
2,712,277
2,500,333
TERMRIM CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
212,452
192,237
Company pension contributions to defined contribution schemes
25,309
22,426
237,761
214,663

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 5 (2024 - 4).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
113,950
108,300
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
237,844
91,878
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
201
7,540
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
633,378
441,000
Adjustments in respect of prior periods
(495)
28
Total current tax
632,883
441,028
Deferred tax
Origination and reversal of timing differences
(3,861)
5,648
Total tax charge
629,022
446,676
TERMRIM CONSTRUCTION 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
2,668,247
1,933,739
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
667,062
483,435
Tax effect of expenses that are not deductible in determining taxable profit
-
0
125
Adjustments in respect of prior years
(495)
28
Group relief
(37,500)
(37,500)
Rounding on tax charge
(45)
588
Taxation charge for the year
629,022
446,676
10
Dividends
2025
2024
£
£
Final paid
413,000
327,500
11
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2025
102,737
213,334
32,657
348,728
Additions
-
0
7,857
-
0
7,857
Disposals
-
0
(1,200)
-
0
(1,200)
At 31 December 2025
102,737
219,991
32,657
355,385
Depreciation and impairment
At 1 January 2025
42,591
168,163
25,689
236,443
Depreciation charged in the year
9,036
12,158
1,740
22,934
Eliminated in respect of disposals
-
0
(1,122)
-
0
(1,122)
At 31 December 2025
51,627
179,199
27,429
258,255
Carrying amount
At 31 December 2025
51,110
40,792
5,228
97,130
At 31 December 2024
60,146
45,171
6,968
112,285
TERMRIM CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Gross amounts owed by contract customers
1,397,884
1,783,370
Amounts owed by group undertakings
11,598,972
10,250,781
Other debtors
896,062
196,437
Prepayments and accrued income
179,888
198,542
14,072,806
12,429,130

The amounts owed by group undertakings are recoverable more than one year after the balance sheet date.

13
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
4,941,282
3,979,293
Gross amounts owed to contract customers
5,832,364
3,409,157
Corporation tax
333,378
441,000
Other taxation and social security
68,978
67,329
Other creditors
3
3
Accruals and deferred income
234,965
217,425
11,410,970
8,114,207
14
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
24,283
28,071
Retirement benefit obligations
(1,356)
(1,283)
22,927
26,788
2025
Movements in the year:
£
Liability at 1 January 2025
26,788
Credit to profit or loss
(3,861)
Liability at 31 December 2025
22,927

There is no expiry date on timing differences.

TERMRIM CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
15
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
64,050
59,061

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

16
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £! each of £1 each
10,000
10,000
10,000
10,000
17
Related party transactions
Transactions with related parties

Included in creditors are directors' loan accounts at 31 December 2025 of £3 (2024: £3). These are unsecured, repayable on demand and are currently interest free. Included in debtors are amounts due from group companies totalling £11,598,972 (2024: £10,250,781). These loans are unsecured, repayable on demand and are currently interest free.

18
Ultimate controlling party

The direct parent company is Patrick Construction Group Limited whose registered office is the same as this company's registered office. The ultimate parent company is Patrick Construction (Holdings) Limited. Group accounts are available to the public from the Registrar of Companies.

19
Cash generated from operations
2025
2024
£
£
Profit for the year after tax
2,039,225
1,487,063
Adjustments for:
Taxation charged
629,022
446,676
Finance costs
201
7,540
Investment income
(237,844)
(91,878)
Loss on disposal of tangible fixed assets
78
142
Depreciation and impairment of tangible fixed assets
22,934
21,916
Movements in working capital:
Increase in debtors
(1,643,676)
(1,611,722)
Increase in creditors
3,404,385
3,620,648
Cash generated from operations
4,214,325
3,880,385
TERMRIM CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
20
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
5,798,967
3,290,606
9,089,573
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr G C BirdMr S P BatemanMr J M McGarveyMr G A DohertyMr G A DohertyMs B J Rockett012635122025-01-012025-12-3101263512bus:Director12025-01-012025-12-3101263512bus:CompanySecretaryDirector12025-01-012025-12-3101263512bus:Director22025-01-012025-12-3101263512bus:Director32025-01-012025-12-3101263512bus:Director42025-01-012025-12-3101263512bus:CompanySecretary12025-01-012025-12-3101263512bus:Director52025-01-012025-12-3101263512bus:RegisteredOffice2025-01-012025-12-3101263512bus:Agent12025-01-012025-12-31012635122025-12-31012635122024-01-012024-12-3101263512core:RetainedEarningsAccumulatedLosses2024-12-3101263512core:RetainedEarningsAccumulatedLosses2023-12-3101263512core:ShareCapital2025-12-3101263512core:ShareCapital2024-12-3101263512core:RetainedEarningsAccumulatedLosses2025-12-3101263512core:RetainedEarningsAccumulatedLosses2024-12-31012635122024-12-3101263512core:ShareCapitalOrdinaryShareClass12025-12-3101263512core:ShareCapitalOrdinaryShareClass12024-12-3101263512core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3101263512core:PlantMachinery2025-12-3101263512core:FurnitureFittings2025-12-3101263512core:MotorVehicles2025-12-3101263512core:PlantMachinery2024-12-3101263512core:FurnitureFittings2024-12-3101263512core:MotorVehicles2024-12-3101263512core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3101263512core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31012635122024-12-31012635122023-12-3101263512core:PlantMachinery2025-01-012025-12-3101263512core:FurnitureFittings2025-01-012025-12-3101263512core:MotorVehicles2025-01-012025-12-3101263512core:UKTax2025-01-012025-12-3101263512core:UKTax2024-01-012024-12-310126351212025-01-012025-12-310126351212024-01-012024-12-3101263512core:PlantMachinery2024-12-3101263512core:FurnitureFittings2024-12-3101263512core:MotorVehicles2024-12-3101263512core:CurrentFinancialInstruments2025-12-3101263512core:CurrentFinancialInstruments2024-12-3101263512core:CurrentFinancialInstrumentscore:WithinOneYear12025-12-3101263512core:CurrentFinancialInstrumentscore:WithinOneYear12024-12-3101263512bus:OrdinaryShareClass12025-01-012025-12-3101263512bus:OrdinaryShareClass12025-12-3101263512bus:OrdinaryShareClass12024-12-3101263512bus:PrivateLimitedCompanyLtd2025-01-012025-12-3101263512bus:FRS1022025-01-012025-12-3101263512bus:Audited2025-01-012025-12-3101263512bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP