IRIS Accounts Production v26.1.10.61 15819426 director 31.8.25 4.7.24 31.8.25 31.8.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. true true true false true true false false false false false false false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh158194262024-07-03158194262025-08-31158194262024-07-042025-08-31158194262024-07-0315819426ns15:EnglandWales2024-07-042025-08-3115819426ns14:PoundSterling2024-07-042025-08-3115819426ns10:Director12024-07-042025-08-3115819426ns10:Consolidated2025-08-3115819426ns10:ConsolidatedGroupCompanyAccounts2024-07-042025-08-3115819426ns10:PrivateLimitedCompanyLtd2024-07-042025-08-3115819426ns10:Consolidatedns10:MediumEntities2024-07-042025-08-3115819426ns10:Consolidatedns10:Audited2024-07-042025-08-3115819426ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-07-042025-08-3115819426ns10:Medium-sizedCompaniesRegimeForAccounts2024-07-042025-08-3115819426ns10:Consolidated2024-07-042025-08-3115819426ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-07-042025-08-3115819426ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-07-042025-08-3115819426ns10:FullAccounts2024-07-042025-08-3115819426ns5:Subsidiary12024-07-042025-08-3115819426ns5:Subsidiary22024-07-042025-08-3115819426ns5:Subsidiary32024-07-042025-08-3115819426ns5:Subsidiary42024-07-042025-08-3115819426ns5:Subsidiary52024-07-042025-08-3115819426ns5:Subsidiary62024-07-042025-08-311581942612024-07-042025-08-3115819426ns10:RegisteredOffice2024-07-042025-08-3115819426ns5:CurrentFinancialInstruments2025-08-3115819426ns5:Non-currentFinancialInstruments2025-08-3115819426ns5:ShareCapital2025-08-3115819426ns5:ShareCapital2024-07-042025-08-3115819426ns5:RetainedEarningsAccumulatedLosses2024-07-042025-08-3115819426ns5:RetainedEarningsAccumulatedLosses2025-08-3115819426ns5:NetGoodwill2024-07-042025-08-3115819426ns5:IntangibleAssetsOtherThanGoodwill2024-07-042025-08-3115819426ns5:LeaseholdImprovements2024-07-042025-08-3115819426ns5:FurnitureFittings2024-07-042025-08-3115819426ns5:ComputerEquipment2024-07-042025-08-3115819426ns5:AdditionsToInvestments2025-08-3115819426ns5:CostValuation2025-08-31158194261ns5:Subsidiary12024-07-042025-08-3115819426ns5:Subsidiary12025-08-3115819426ns5:Subsidiary232024-07-042025-08-3115819426ns5:Subsidiary22025-08-31158194265ns5:Subsidiary32024-07-042025-08-3115819426ns5:Subsidiary32025-08-3115819426ns5:Subsidiary472024-07-042025-08-3115819426ns5:Subsidiary42025-08-31158194269ns5:Subsidiary52024-07-042025-08-3115819426ns5:Subsidiary52025-08-3115819426ns5:Subsidiary6112024-07-042025-08-3115819426ns5:Subsidiary62025-08-3115819426ns5:WithinOneYearns5:CurrentFinancialInstruments2025-08-3115819426ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2025-08-3115819426ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2025-08-31
REGISTERED NUMBER: 15819426 (England and Wales)















GROUP STRATEGIC REPORT, REPORT OF THE DIRECTOR AND

CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025

FOR

GMS REALISATIONS GROUP LIMITED

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025










Page

Company Information 1

Group Strategic Report 2

Report of the Director 3

Report of the Independent Auditors 5

Consolidated Income Statement 8

Consolidated Other Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 17


GMS REALISATIONS GROUP LIMITED

COMPANY INFORMATION
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025







DIRECTOR: N J Male





REGISTERED OFFICE: Admiral House
Waterfront East
Brierley Hill
West Midlands
DY5 1XG





REGISTERED NUMBER: 15819426 (England and Wales)





AUDITORS: Blackthorns
Chartered Accountants
and Registered Auditors
Admiral House
Waterfront East
Brierley Hill
West Midlands
DY5 1XG

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

GROUP STRATEGIC REPORT
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


The director presents his strategic report of the company and the group for the period 4 July 2024 to 31 August 2025.

REVIEW OF BUSINESS
The company was incorporated on 4th July 2024 with an issued share capital of one Ordinary £0.10 share.

On 28 October 2024, a further 1,904 Ordinary £0.10 shares were issued in exchange for 50% of the issued share capital of GMS Group of Companies Limited, with the other 50% also being obtained by way of cash payment.

The company is an investment holding company and has not traded during the period.

The group provides, on a national basis, security services encompassing licensed activities such as manned guarding, mobile patrols, key holding and emergency response, as well as certain property support and maintenance services.

The group's consolidated profit after tax is £384,526.

PRINCIPAL RISKS AND UNCERTAINTIES
The key principal risk and uncertainty facing the group is a rising cost base which is driven by factors outside its control. This predominantly relates to employment law legislation and the groups policy to provide competitive employment contracts to its workforce.

The director does not believe there to be any other significant risks.

KEY PERFORMANCE INDICATORS
The group manages all of its functions centrally with key performance indicators outlined below:

- Turnover, Gross Profit and ACS Audit scoring
- Operations: client satisfaction and customer complaints
- Office: annual appraisal and 360 feedback
- Environment: ISO4001, environment

ON BEHALF OF THE BOARD:





N J Male - Director


15 January 2026

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

REPORT OF THE DIRECTOR
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


The director presents his report with the financial statements of the company and the group for the period 4 July 2024 to 31 August 2025.

INCORPORATION
The group was incorporated on 4 July 2024 .

PRINCIPAL ACTIVITY
The principal activity of the company is that of a holding company.

The principal activity of the group is the provision of security services.

DIVIDENDS
Dividends of £132,863 were declared during the period.

FUTURE DEVELOPMENTS
The director expects the groups general level of activity to continue to increase in the forthcoming year.

DIRECTOR
N J Male was appointed as a director on 4 July 2024 and held office during the whole of the period from then to the date of this report.

The director, being eligible, offers himself for election at the forthcoming first Annual General Meeting.

EMPLOYEE INVOLVEMENT
The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

Information on matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.

DISABLED EMPLOYEES
The group's policy in respect of disabled persons is that their applications for employment are always fully and fairly considered, bearing in mind the aptitudes and abilities of the applicant concerned. In the event of a member of staff becoming disabled, every effort is made to ensure that employment within the group continues and where necessary, appropriate training is arranged. It is the group's policy that training, career development and promotion of disabled persons should, as far as possible, be identical with that of all other employees in a similar position.

STATEMENT OF DIRECTOR'S RESPONSIBILITIES
The director is responsible for preparing the Group Strategic Report, the Report of the Director and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.


GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

REPORT OF THE DIRECTOR
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025

STATEMENT OF DIRECTOR'S RESPONSIBILITIES - continued
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable him to ensure that the financial statements comply with the Companies Act 2006. He is 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.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, Blackthorns, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





N J Male - Director


15 January 2026

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
GMS REALISATIONS GROUP LIMITED


Opinion
We have audited the financial statements of GMS Realisations Group Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 31 August 2025 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 August 2025 and of the group's profit for the period 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 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 director's 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 and 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 director with respect to going concern are described in the relevant sections of this report.

Other information
The director is responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Group Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
GMS REALISATIONS GROUP LIMITED


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 Report of the Director.

We have nothing to report in respect of the following matters where 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 director's remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of director
As explained more fully in the Statement of Director's Responsibilities set out on pages three and four, the director is 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 director determines 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 director is 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 director either intends to liquidate the group or the parent company or to cease operations, or has 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 a Report of the Auditors 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:

Based on our understanding of the company and industry we did not identify any risks of non compliance with laws and regulations that would impact on the company's ability to trade or have a material impact on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements, such as the Companies Act 2006 and UK tax legislation. We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risk was regarding the value of the investment in subsidiaries. Audit procedures performed included:

- reviewing documents relating to the purchase of the sub group to ensure that the values are correctly
recorded;
- discussions with management, including consideration of known or suspected instances of non-compliance
with laws and regulations and fraud;
- reviewing correspondence for any issues of non-compliance;identifying and testing journal entries both at
the year end and during the year, in particular any journal entries posted with unusual account combinations
and posted by senior management:
- challenging assumptions and judgements made by management in their significant accounting estimates and
judgements: and
- review of the going concern position of subsidiary companies

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
GMS REALISATIONS GROUP LIMITED

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment or collusion.

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 Report of the Auditors.

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 a Report of the Auditors 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.




Victoria Brassington BA FCA (Senior Statutory Auditor)
for and on behalf of Blackthorns
Chartered Accountants
and Registered Auditors
Admiral House
Waterfront East
Brierley Hill
West Midlands
DY5 1XG

15 January 2026

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

CONSOLIDATED INCOME STATEMENT
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025

Notes £   

TURNOVER 19,221,465

Cost of sales 16,679,694
GROSS PROFIT 2,541,771

Administrative expenses 1,817,008
OPERATING PROFIT 4 724,763


Interest payable and similar expenses 5 144,713
PROFIT BEFORE TAXATION 580,050

Tax on profit 6 195,524
PROFIT FOR THE FINANCIAL PERIOD 384,526
Profit attributable to:
Owners of the parent 384,526

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

CONSOLIDATED OTHER COMPREHENSIVE INCOME
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025

Notes £   

PROFIT FOR THE PERIOD 384,526


OTHER COMPREHENSIVE INCOME
Fair value reserve on consolidation 799,810
Income tax relating to other comprehensive
income

-
OTHER COMPREHENSIVE INCOME
FOR THE PERIOD, NET OF INCOME
TAX


799,810
TOTAL COMPREHENSIVE INCOME
FOR THE PERIOD

1,184,336

Total comprehensive income attributable to:
Owners of the parent 1,184,336

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

CONSOLIDATED BALANCE SHEET
31 AUGUST 2025

Notes £    £   
FIXED ASSETS
Intangible assets 9 1,062,159
Tangible assets 10 43,678
Investments 11
Interest in associate 39,208
1,145,045

CURRENT ASSETS
Debtors 12 7,256,357
Cash at bank and in hand 122,169
7,378,526
CREDITORS
Amounts falling due within one year 13 6,947,715
NET CURRENT ASSETS 430,811
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,575,856

CREDITORS
Amounts falling due after more than one
year

14

(522,192

)

PROVISIONS FOR LIABILITIES 18 (2,000 )
NET ASSETS 1,051,664

CAPITAL AND RESERVES
Called up share capital 19 191
Other reserves 20 799,810
Retained earnings 20 251,663
SHAREHOLDERS' FUNDS 1,051,664

The financial statements were approved by the director and authorised for issue on 15 January 2026 and were signed by:





N J Male - Director


GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

COMPANY BALANCE SHEET
31 AUGUST 2025

Notes £    £   
FIXED ASSETS
Intangible assets 9 -
Tangible assets 10 -
Investments 11 828,759
828,759

CREDITORS
Amounts falling due within one year 13 308,104
NET CURRENT LIABILITIES (308,104 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

520,655

CREDITORS
Amounts falling due after more than one
year

14

520,464
NET ASSETS 191

CAPITAL AND RESERVES
Called up share capital 19 191
SHAREHOLDERS' FUNDS 191

Company's profit for the financial year 132,863

The financial statements were approved by the director and authorised for issue on 15 January 2026 and were signed by:





N J Male - Director


GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025

Called up
share Retained Other Total
capital earnings reserves equity
£    £    £    £   

Changes in equity
Issue of share capital 191 - - 191
Dividends - (132,863 ) - (132,863 )
Total comprehensive income - 384,526 799,810 1,184,336
Balance at 31 August 2025 191 251,663 799,810 1,051,664

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025

Called up
share Retained Total
capital earnings equity
£    £    £   

Changes in equity
Issue of share capital 191 - 191
Dividends - (132,863 ) (132,863 )
Total comprehensive income - 132,863 132,863
Balance at 31 August 2025 191 - 191

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

CONSOLIDATED CASH FLOW STATEMENT
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025

Notes £   
Cash flows from operating activities
Cash generated from operations 1 (155,450 )
Interest paid (143,376 )
Interest element of hire purchase payments
paid

(1,337

)
Tax paid (237,024 )
Net cash from operating activities (537,187 )

Cash flows from investing activities
Purchase of tangible fixed assets (18,664 )
Purchase of subsidiary (828,569 )
Overdraft acquired on acquisition (1,715,632 )
Net cash from investing activities (2,562,865 )

Cash flows from financing activities
New loans in year 839,889
Loan repayments in year (213,045 )
Capital repayments in year (4,054 )
Share issue 191
Equity dividends paid (132,863 )
Net cash from financing activities 490,118

Decrease in cash and cash equivalents (2,609,934 )
Cash and cash equivalents at beginning of
period

2

-

Cash and cash equivalents at end of
period

2

(2,609,934

)

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

£   
Profit before taxation 580,050
Depreciation charges 183,413
Finance costs 144,713
908,176
Increase in trade and other debtors (1,725,979 )
Increase in trade and other creditors 662,353
Cash generated from operations (155,450 )

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Period ended 31 August 2025
31.8.25 4.7.24
£    £   
Cash and cash equivalents 122,169 -
Bank overdrafts (2,732,103 ) -
(2,609,934 ) -


3. ANALYSIS OF CHANGES IN NET DEBT

At 4.7.24 Cash flow At 31.8.25
£    £    £   
Net cash
Cash at bank and in hand - 122,169 122,169
Bank overdrafts - (2,732,103 ) (2,732,103 )
- (2,609,934 ) (2,609,934 )
Debt
Finance leases - (6,733 ) (6,733 )
Debts falling due within 1 year - (192,938 ) (192,938 )
Debts falling due after 1 year - (522,192 ) (522,192 )
- (721,863 ) (721,863 )
Total - (3,331,797 ) (3,331,797 )

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


4. ACQUISITION OF BUSINESS

£   
Net assets acquired:
Tangible non-current assets 90,410
Investment in associate 39,208
Trade and other receivables 5,500,377
Cash at bank 1,289,492
Bank overdraft (3,005,124 )
Trade and other payables (3,460,971 )
Provisions for liabilities and charges (5,000 )
448,392
Goodwill 1,180,177
1,628,569

Satisfied by:
Shares allotted 800,000
Cash 828,569
1,628,569

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


1. STATUTORY INFORMATION

GMS Realisations Group Limited is a private company, limited by shares, registered in England and Wales, registered number 15819426. Its registered office is Admiral House, Waterfront East, Brierley Hill, West Midlands, DY5 1XG.

The financial statements are presented in Sterling, which is the functional currency of the company.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Financial Reporting Standard 102 - reduced disclosure exemptions
The company has taken advantage of the exemption under section 408 of the Companies Act 2006 and has not presented its own profit and loss account in these financial statements.

As permitted by FRS 102 section 1.12, the group has taken advantage of the disclosure exemption available for aggregate remuneration of key management personnel and related party transactions in relation to wholly owned group companies.

Basis of consolidation
The consolidated financial statements present the results of the company and its 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 profit and loss account from the date on which control is obtained. They are deconsolidated from the date control ceases.

Investments in associates
Investments in subsidiaries are measured at cost less accumulated impairment.

An entity is treated as an associate undertaking where the group exercises significant influence in that it has the power to participate in the operating and financial policy decisions.

In the consolidated accounts, interests in associated undertakings are accounted for using the equity method of accounting. Under this method an equity investment is initially recognised at the transaction price (including transaction costs) and is subsequently adjusted to reflect the investor's share of the profit or loss, other comprehensive income and the equity of the associate. The consolidated profit and loss includes the group's share of operating results, interest, pre-tax results and attributable taxation of such undertakings applying accounting policies consistent with those of the group. In the consolidated balance sheet, the interests in associated undertakings are shown as the group's share of the identifiable net assets, including any unamortised premium paid on the acquisition.

Any premium on acquisition is dealt with in accordance with the goodwill policy.

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


2. ACCOUNTING POLICIES - continued

Critical accounting judgements and key sources of estimation uncertainty
The group makes estimates and assumptions concerning the future. The directors are also required to exercise judgement in the process of applying the group's accounting policies. Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below.

In preparing these financial statements the director has made the following judgements:

Recoverability of trade debtors
Trade and other debtors are recognised to the extent that they are judged recoverable. The director review is performed to estimate the level of reserves required for irrecoverable debt. Provisions are made specifically against invoices where recoverability is uncertain.

The director makes allowances for doubtful debts based on an assessment of the recoverability of debtors. Allowances are applied to debtors where events or changes in circumstances indicate that the carrying amounts may not be recoverable. The director specifically analyses historical bad debts, customer creditworthiness, current economic trends and changes in customer payment terms when making a judgement to evaluate the adequacy of the provision for doubtful debts. Where the expectation is different from the original estimate, such differences will impact the carrying value of debtors and the charge in the statement of income and retained earnings.

Leasing
The company determines whether leases entered into by the company as a lessee are operating or finance leases. These decisions depend on the assessment of whether the risks and rewards of ownership have been transferred from the lessor to the lessee on a lease by lease basis based on an evaluation of the terms and conditions of the arrangements, and accordingly whether the lease requires an asset and liability to be recognised in the balance sheet.

Provisions
A provision is recognised when the company has a present legal or constructive obligation as a result of a past event for which it is probable that an outflow of resources will be required to settle the obligation and the amount can be reliably estimated. Whether a present obligation is probable or not requires judgement. The nature and type of risks for these provisions differ and management's judgement is applied regarding the nature and extent of obligations in deciding if an outflow of resources is probable or not.

Taxation
There are many transactions and calculations for which the ultimate tax determination is uncertain. The company recognises liabilities for anticipated tax issues based on estimates of whether additional taxes will be due.

The director's estimation is required to determine the amount of deferred tax assets that can be recognised, based upon likely timing and level of future taxable profits together with an assessment of the effect of future tax planning strategies.

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


2. ACCOUNTING POLICIES - continued

Turnover
Turnover is recognised to the extent that it is probable that the economic benefits will flow to the group and the turnover can be reliably measured. Turnover 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 turnover is recognised:

Rendering of services

Turnover from a contract to provide services 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 services provided;
- the amount of turnover can be measured reliably;
- it is probable that the group will receive consideration due under the transaction;
- the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Goodwill
Goodwill is the difference between amounts paid on the acquisition of an asset and the fair value of the identifiable assets and liabilities. It is amortised to the profit and loss account over its estimated economic life as follows:

Goodwill - 10 years

Goodwill relates to the acquisition of certain trade and assets. The director believes that 10 years is a reasonable assumption due to the forecast plan for the business acquired.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Improvements to property - 25% on cost and 20% on cost
Fixtures and fittings - 25% on cost and 20% on cost
Computer equipment - 25% on cost

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and 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.

At each reporting date the group assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying value exceeds the recoverable amount.

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 are determined by comparing the proceeds with the carrying amount and are recognised in the consolidated profit and loss account.

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


2. ACCOUNTING POLICIES - continued

Investments in associates
Investments in associate undertakings are recognised at cost.

Taxation
Taxation for the period comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the period end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Assets, obtained under hire purchase contracts and finance leases, are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

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 groups cash management.

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


2. ACCOUNTING POLICIES - continued

Going concern
The financial statements have been prepared on the going concern basis under the historical cost convention and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK, and the Companies Act 2006. The director has prepared forecasts and budgets for a period of 12 months from the date of the signing of these financial statements and beyond. The cash flow forecasts and budgets indicate that the group has sufficient facilities in place to remain in operational existence for the foreseeable future. Therefore the going concern basis for the preparation of the financial statements is considered to be appropriate.

Financial instruments
Basic financial liabilities, including trade and other debtors, bank loans and other loans 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 receipts discounted at a market rate of interest.

3. EMPLOYEES AND DIRECTORS
£   
Wages and salaries 12,240,355
Social security costs 1,329,120
Other pension costs 179,163
13,748,638

The average number of employees during the period was as follows:

Administrative 16
Guards and security 433
449

The average number of employees by undertakings that were proportionately consolidated during the period was 1 .



£   
Director's remuneration 34,141

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 1

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


4. OPERATING PROFIT

The operating profit is stated after charging:

£   
Hire of plant and machinery 1,478
Other operating leases 159,701
Depreciation - owned assets 65,396
Goodwill amortisation 118,018
Auditors' remuneration 11,497
Donations 26,937

5. INTEREST PAYABLE AND SIMILAR EXPENSES
£   
Bank loan interest 1,075
Other interest payable 142,301
Hire purchase 1,337
144,713

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the period was as follows:
£   
Current tax:
UK corporation tax 200,500
Over / (under) provision in
prior years (1,976 )
Total current tax 198,524

Deferred tax (3,000 )
Tax on profit 195,524

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


6. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the period is higher than the standard rate of corporation tax in the UK. The difference is explained below:

£   
Profit before tax 580,050
Profit multiplied by the standard rate of corporation tax in the UK of 25 % 145,013

Effects of:
Expenses not deductible for tax purposes 49,386
Depreciation in excess of capital allowances 13,370
Adjustments to tax charge in respect of previous periods (1,976 )
Other tax adjustments (7,269 )
Deferred tax (3,000 )
Total tax charge 195,524

Tax effects relating to effects of other comprehensive income

Gross Tax Net
£    £    £   
Fair value reserve on consolidation 799,810 - 799,810

7. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


8. DIVIDENDS
£   
Ordinary shares of £0.10 each
Final 132,863

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


9. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
Additions 1,180,177
At 31 August 2025 1,180,177
AMORTISATION
Amortisation for period 118,018
At 31 August 2025 118,018
NET BOOK VALUE
At 31 August 2025 1,062,159

10. TANGIBLE FIXED ASSETS

Group
Improvements Fixtures
to and Computer
property fittings equipment Totals
£    £    £    £   
COST
Additions 84,404 9,819 14,851 109,074
At 31 August 2025 84,404 9,819 14,851 109,074
DEPRECIATION
Charge for period 53,225 8,416 3,755 65,396
At 31 August 2025 53,225 8,416 3,755 65,396
NET BOOK VALUE
At 31 August 2025 31,179 1,403 11,096 43,678

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


11. FIXED ASSET INVESTMENTS

Group
Interest
in
associate
£   
COST
At 4 July 2024
and 31 August 2025 39,208
NET BOOK VALUE
At 31 August 2025 39,208
At 3 July 2024 39,208
Company
Shares in
group
undertakings
£   
COST
Additions 828,759
At 31 August 2025 828,759
NET BOOK VALUE
At 31 August 2025 828,759

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

GMS Group of Companies LImited
Registered office: Admiral House, Waterfront East, Brierley Hill, West Midlands, DY5 1XG
Nature of business: Investment holding company
%
Class of shares: holding
Ordinary 100.00
31.8.25
£   
Aggregate capital and reserves 546,963
Profit for the period 162,959

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


11. FIXED ASSET INVESTMENTS - continued

Blackthorns 60 Limited (formerly GMS Realisations Limited)
Registered office: Admiral House, Waterfront East, Brierley Hill, West Midlands, DY5 1XG
Nature of business: Holding company
%
Class of shares: holding
Ordinary 100.00
31.8.25
£   
Aggregate capital and reserves 366,726
Profit for the period 4,750

Blackthorns 61 Limited (formerly GMS Realisations Two Limited)
Registered office: Admiral House, Waterfront East, Brierley Hill, West Midlands, DY5 1XG
Nature of business: Holding company
%
Class of shares: holding
Ordinary 100.00
31.8.25
£   
Aggregate capital and reserves 468,006
Profit for the period 156,816

GMS Security Services Limited
Registered office: Admiral House, Waterfront East, Brierley Hill, West Midlands, DY5 1XG
Nature of business: Security services
%
Class of shares: holding
Ordinary 100.00
31.8.25
£   
Aggregate capital and reserves 1,179,579
Profit for the period 543,828

GMS Property Services Limited
Registered office: Admiral House, Waterfront East, Brierley Hill, West Midlands, DY5 1XG
Nature of business: Provision of property support services
%
Class of shares: holding
Ordinary 100.00
31.8.25
£   
Aggregate capital and reserves 289,552
Profit for the period 62,770

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


11. FIXED ASSET INVESTMENTS - continued

GMS Caretaking Services Limited
Registered office: Admiral House, Waterfront East, Brierley Hill, West Midlands, DY5 1XG
Nature of business: Management company
%
Class of shares: holding
Ordinary 100.00
31.8.25
£   
Aggregate capital and reserves 52,874
Loss for the period (2,879 )


12. DEBTORS


Group
£   
Amounts falling due within one year:
Trade debtors 6,643,460
Other debtors 171,793
Tax 30,000
Prepayments and accrued income 170,599
Prepayments 3,243
7,019,095

Amounts falling due after more than one year:
Other debtors 237,262

Aggregate amounts 7,256,357

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR


Group Company
£    £   
Bank loans and overdrafts (see note 15) 2,743,793 -
Other loans (see note 15) 181,248 181,249
Hire purchase contracts (see note 16) 6,733 -
Trade creditors 1,342,297 -
Amounts owed to group undertakings - 126,855
Tax 132,500 -
Social security and other taxes 544,912 -
VAT 387,910 -
Other creditors 1,326,313 -
Directors' current accounts 28,624 -
Accruals and deferred income 253,385 -
6,947,715 308,104

14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR


Group Company
£    £   
Bank loans (see note 15) 1,728 -
Other loans (see note 15) 520,464 520,464
522,192 520,464

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


15. LOANS

An analysis of the maturity of loans is given below:


Group Company
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts 2,732,103 -
Bank loans 11,690 -
Other loans 181,248 181,249
2,925,041 181,249
Amounts falling due between one and two years:
Bank loans - 1-2 years 1,728 -
Other loans - 1-2 years 101,250 101,250
102,978 101,250
Amounts falling due between two and five years:
Other loans - 2-5 years 273,750 273,750
Amounts falling due in more than five years:
Repayable by instalments
Other loans more 5yrs instal 145,464 145,464

16. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire
purchase
contracts
£   
Net obligations repayable:
Within one year 6,733

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


17. SECURED DEBTS

The following secured debts are included within creditors:


Group
£   
Bank overdrafts 2,732,103
Hire purchase contracts 6,733
2,738,836

The figure included in bank overdrafts is an invoice discounting facility which is secured against trade debtors.

Hire purchase liabilities are secured against the assets acquired.

18. PROVISIONS FOR LIABILITIES


Group
£   
Deferred tax
Accelerated capital allowances 2,000

Group
Deferred
tax
£   
Credit to Income Statement during period (3,000 )
Acquired on consolidation 5,000
Balance at 31 August 2025 2,000

19. CALLED UP SHARE CAPITAL

The company was incorporated on 4 July 2024 with an issued share capital of one £0.10 Ordinary share.

On 28 October 2024 the company issued 1904 £0.10 Ordinary shares and exchanged these and the subscriber share for fifty percent of the issued share capital of GMS Group of Companies Limited , and commenced to trade as an investment holding company. The remaining fifty percent of the shares were also acquired on 28 October 2024 for cash.

GMS REALISATIONS GROUP LIMITED (REGISTERED NUMBER: 15819426)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE PERIOD 4 JULY 2024 TO 31 AUGUST 2025


20. RESERVES

Group
Retained Other
earnings reserves Totals
£    £    £   

Profit for the period 384,526 - 384,526
Dividends (132,863 ) - (132,863 )
Cash share issue - 799,810 799,810
At 31 August 2025 251,663 799,810 1,051,473

Company
Retained
earnings
£   

Profit for the period 132,863
Dividends (132,863 )
At 31 August 2025 -