Caseware UK (AP4) 2025.0.111 2025.0.111 The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Company's accounting policies (see note 3). The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland": the requirements of Section 7 Statement of Cash Flows; the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d); the requirements of Section 11 Financial Instruments paragraphs 11.42, 11.44 to 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c); the requirements of Section 12 Other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b) and 12.29A; the requirements of Section 33 Related Party Disclosures paragraph 33.7.Interest income is recognised in profit or loss using the effective interest method. Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.true0truetruetruefalsetrue2024-11-0100truefalsefalse 12543807 2025-10-31 12543807 2024-11-01 2025-10-31 12543807 2023-11-01 2024-10-31 12543807 2024-10-31 12543807 2023-11-01 12543807 4 2024-11-01 2025-10-31 12543807 1 2024-11-01 2025-10-31 12543807 e:CompanySecretary1 2024-11-01 2025-10-31 12543807 e:Director1 2024-11-01 2025-10-31 12543807 e:Director1 2025-10-31 12543807 e:Director3 2024-11-01 2025-10-31 12543807 e:Director3 2025-10-31 12543807 e:Director4 2024-11-01 2025-10-31 12543807 e:Director4 2025-10-31 12543807 e:Director5 2024-11-01 2025-10-31 12543807 e:Director5 2025-10-31 12543807 e:Director6 2024-11-01 2025-10-31 12543807 e:Director7 2024-11-01 2025-10-31 12543807 e:Director7 2025-10-31 12543807 e:Director8 2024-11-01 2025-10-31 12543807 e:Director8 2025-10-31 12543807 e:RegisteredOffice 2024-11-01 2025-10-31 12543807 e:Agent1 2024-11-01 2025-10-31 12543807 e:Agent2 2024-11-01 2025-10-31 12543807 d:CurrentFinancialInstruments 2025-10-31 12543807 d:CurrentFinancialInstruments 2024-10-31 12543807 d:ShareCapital 2024-11-01 2025-10-31 12543807 d:ShareCapital 2025-10-31 12543807 d:ShareCapital 2023-11-01 2024-10-31 12543807 d:ShareCapital 2024-10-31 12543807 d:ShareCapital 2023-11-01 12543807 d:SharePremium 2024-11-01 2025-10-31 12543807 d:SharePremium 2025-10-31 12543807 d:SharePremium 4 2024-11-01 2025-10-31 12543807 d:SharePremium 2023-11-01 2024-10-31 12543807 d:SharePremium 2024-10-31 12543807 d:SharePremium 2023-11-01 12543807 d:RetainedEarningsAccumulatedLosses 2024-11-01 2025-10-31 12543807 d:RetainedEarningsAccumulatedLosses 2025-10-31 12543807 d:RetainedEarningsAccumulatedLosses 4 2024-11-01 2025-10-31 12543807 d:RetainedEarningsAccumulatedLosses 2023-11-01 2024-10-31 12543807 d:RetainedEarningsAccumulatedLosses 2024-10-31 12543807 d:RetainedEarningsAccumulatedLosses 2023-11-01 12543807 e:OrdinaryShareClass1 2024-11-01 2025-10-31 12543807 e:OrdinaryShareClass1 2023-11-01 2024-10-31 12543807 e:OrdinaryShareClass1 2025-10-31 12543807 e:OrdinaryShareClass1 2024-10-31 12543807 e:OrdinaryShareClass2 2024-11-01 2025-10-31 12543807 e:OrdinaryShareClass2 2023-11-01 2024-10-31 12543807 e:OrdinaryShareClass2 2025-10-31 12543807 e:OrdinaryShareClass2 2024-10-31 12543807 e:OrdinaryShareClass3 2024-11-01 2025-10-31 12543807 e:OrdinaryShareClass3 2023-11-01 2024-10-31 12543807 e:OrdinaryShareClass3 2025-10-31 12543807 e:OrdinaryShareClass3 2024-10-31 12543807 e:FRS102 2024-11-01 2025-10-31 12543807 e:Audited 2024-11-01 2025-10-31 12543807 e:FullAccounts 2024-11-01 2025-10-31 12543807 e:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 12543807 d:Subsidiary6 2024-11-01 2025-10-31 12543807 d:Subsidiary6 1 2024-11-01 2025-10-31 12543807 d:Subsidiary8 2024-11-01 2025-10-31 12543807 d:Subsidiary8 1 2024-11-01 2025-10-31 12543807 d:Subsidiary9 2024-11-01 2025-10-31 12543807 d:Subsidiary9 1 2024-11-01 2025-10-31 12543807 d:Subsidiary11 2024-11-01 2025-10-31 12543807 d:Subsidiary11 1 2024-11-01 2025-10-31 12543807 d:Subsidiary13 2024-11-01 2025-10-31 12543807 d:Subsidiary13 1 2024-11-01 2025-10-31 12543807 d:Subsidiary15 2024-11-01 2025-10-31 12543807 d:Subsidiary15 1 2024-11-01 2025-10-31 12543807 d:Subsidiary16 2024-11-01 2025-10-31 12543807 d:Subsidiary16 1 2024-11-01 2025-10-31 12543807 d:Subsidiary18 2024-11-01 2025-10-31 12543807 d:Subsidiary18 1 2024-11-01 2025-10-31 12543807 d:Subsidiary19 2024-11-01 2025-10-31 12543807 d:Subsidiary19 1 2024-11-01 2025-10-31 12543807 d:Subsidiary20 2024-11-01 2025-10-31 12543807 d:Subsidiary20 1 2024-11-01 2025-10-31 12543807 d:ShareCapital 4 2024-11-01 2025-10-31 12543807 f:PoundSterling 2024-11-01 2025-10-31 xbrli:shares iso4217:GBP xbrli:pure

img0097.png






Financial Statements
Konclude Holdings Limited (formerly Keltbray Holdings Limited)
For the year ended 31 October 2025





































Registered number: 12543807

 
Konclude Holdings Limited
 

Company Information


Directors
B Kerr (resigned 30 April 2026)
P Wilbraham (resigned 22 December 2025)
A Douglas (resigned 22 December 2025)
V Corrigan (resigned 22 December 2025)
P Burnside 
A Muldoon (resigned 22 December 2025)
N Thompson (resigned 22 December 2025)




Company secretary
R Sittlington



Registered number
12543807



Registered office
Ferry Works
Summer Road

Thames Ditton

Surrey

England

KT7 0QJ




Independent auditor
Grant Thornton (NI) LLP
Chartered Accountants & Statutory Auditors

12 - 15 Donegall Square West

Belfast

BT1 6JH




Bankers
Santander UK plc
2 Triton Street

Regent's Place

London

NW1 3AN





Metro Bank plc

One Southampton Row

London

WC1B 5HA





 
Konclude Holdings Limited
 

Contents



Page
Strategic report
1 - 3
Directors' report
4 - 6
Independent auditor's report
7 - 10
Statement of comprehensive income
11
Statement of financial position
12
Statement of changes in equity
13
Notes to the financial statements
14 - 22


 
Konclude Holdings Limited
 

Strategic report
For the year ended 31 October 2025

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

Business review
 
The principal activity of the Company is that of a holding company.

The loss for the year ended 31 October 2025 is £127,805 (2024: £5,466,950).

The net assets of the Company at 31 October 2025 amounted to £17,475,694 (2024: £18,647,502).

Principal risks and uncertainties
 
Due to the nature of the business as a holding company there are no material risks or uncertainties which require disclosure.

Key performance indicators
 
Due to the nature of the business as a holding company there are no relevant key performance indicators that require disclosure.

Environment

The directors are committed to minimising the impact our operations have on the environment, and continue to focus on optimising resources, improving air quality by reducing harmful emissions, reducing waste to landfill and championing environmental innovations.

Keltbrays’ embedded commitment to Social Sustainability has provided a range of community development initiatives that support the people, the places around them and local economies. Our community partnership approach working with VCSEs helps widen our impact to reach disadvantaged and vulnerable groups including young people, ex-offenders, care leavers and long-term unemployed.

Page 1

 
Konclude Holdings Limited
 

Strategic report (continued)
For the year ended 31 October 2025

Section 172 Statement
 
Activities of the Main Board in 2025

Section 172 of the Companies Act 2006 requires a director of a company to act in the way they consider, in good faith, would most likely promote the success of the Company for the benefit of its members as a whole. In doing this, section 172 requires a director to have regard, among other matters, to the:

1.  likely consequences of any decisions in the long term;
2.  interests of the Company's employees;
3.  need to foster the Company's business relationships with suppliers, customers and others;
4.  impact of the Company's operations on the community and environment;
5.  desirability of the Company maintaining a reputation for high standards of business conduct; and
6.  need to act fairly as between members of the company.

In discharging our section 172 duties, we have regard to the factors set out above. We also have regard to other factors that we consider relevant to the decision being made by providing guidance on the following areas:

Purpose and leadership
Board Composition
Director responsibilities
Opportunity and risk
Succession and Remuneration; and
Stakeholders

We acknowledge that every decision we make will not necessarily result in a positive outcome for all of our stakeholders. By considering the Company's purpose, and values together with its strategic priorities and having a clear governance process in place for decision making, we do however, aim to make sure that our decisions are consistent and predictable.

As is normal for large private companies, we delegate authority for day to day management of the Company to executives and then engage management in setting, approving and overseeing execution of the business strategy and related policies. We regularly review health, safety and environmental matters, financial and operational performance as well as other areas over the course of the financial year including the Group's business strategy, key risks, employee related matters, diversity and inclusivity, corporate responsibility, governance, compliance and legal matters.
 
Page 2

 
Konclude Holdings Limited
 

Strategic report (continued)
For the year ended 31 October 2025

As a result of this we have had an overview of engagement with stakeholders and other relevant factors which allows us to understand the nature of the stakeholders' concerns and to comply with our section 172 duty to promote the success of the Company. The following table provides examples of how the Directors have satisfied their duty under section 172 of the Companies Act 2006 to engage with our stakeholders in 2025:


Duty to promote the success of the Company, with regard to:
Actions of the Board
The likely consequences of any decision in the long term
The company directors have co-operated with the Executive Board of the Group to develop a 5 year strategic plan for the Group of which the company is part. The company directors have been involved in the re-training of the Keltbray code of conduct which is designed to build a culture of long term development rather than short term gains. This is supported by a comprehensive corporate governance system which has been implemented by the Group and which the company adheres to.
The interests of the Company’s employees
The company operates a comprehensive Health, Safety and wellbeing strategy for the company, including the continued support for the mental health first aid programme. The company adopts a policy of inclusion in all aspects of employment.
The need to foster the Company’s business relationships with suppliers, customers and others
The company has a Doing Business with Keltbray guide to suppliers and subcontractors which provides advice on how to develop a sustainable working relationship between the company and its suppliers. The company has adopted the Group sustainability policy and this includes guidance on how the company interacts with its stakeholders.
The impact of the Company’s operations on the community and the environment
The company adheres to the Group Environmental and sustainability policy. The company’s commitment to the environment is as set out in the Keltbray website:
www.keltbray.com/sustainability.
The desirability of the Company maintaining a reputation for high standards of business conduct
The company is fully committed to the Groups Code of Conduct and corporate governance programme. These corporate governance guidelines are supported by detailed delegated authorities.
The need to act fairly between members of the Company
The company has a single ultimate shareholder who shares the group commitment to corporate governance and the code of conduct.


This report was approved by the board on 29 July 2026 and signed on its behalf.



P Burnside
Director

Page 3

 
Konclude 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.

On 21 May 2026, the Company name was changed to Konclude Holdings Limited.

Directors' responsibilities statement

The directors are responsible for preparing the Strategic report, the Directors' 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 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 of the profit or loss of the Company for that period.

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


select suitable accounting policies for the Company'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 Company 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 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 hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The directors are responsible for the maintenance and integrity of the corporate and financial information included on the Company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements and other information included in Directors' reports may differ from legislation in other jurisdictions.

Principal activity

The principal activity of the Company is that of a holding company.

Results and dividends

The loss for the year, after taxation, amounted to £127,805 (2024 : loss £5,466,950).

Dividends of £1,044,003 were paid during the year (2024: £1,000,000).

Page 4

 
Konclude Holdings Limited
 

Directors' report (continued)
For the year ended 31 October 2025


Directors

The directors who served during the year were:

B Kerr (resigned 30 April 2026)
P Wilbraham (resigned 22 December 2025)
A Douglas (resigned 22 December 2025)
V Corrigan (resigned 22 December 2025)
P Burnside 
A Muldoon (resigned 22 December 2025)
N Thompson (resigned 22 December 2025)

Future developments

The Company plans to continue it's current operations.

Employee Involvement

Due to the nature of the business there are no employees other than the director. All trade is transacted through subsidiaries.

Employment of disabled persons

Due to the nature of the business there are no suppliers or customers.  All trade is transacted through subsidiaries. 

Acquisition of own shares

On 30 January 2025, the Company reduced share premium by £24,990,000 and the balance credited to distributable reserves of the Company.

Greenhouse gas emissions, energy consumption and energy efficiency action

The Company's greenhouse gas emissions and energy consumption for the year are included within the consolidated position within Konclude Investments Limited's financial statements. 

The Company qualifies as a low energy user, having consumed 40,000 kWh of energy or less in the United Kingdom during the year. Accordingly, the Company has taken advantage of the exemption under Schedule 7 Part 7A, paragraph 20D of SI 2008/410 and has not disclosed detailed energy and carbon information. This is considered appropriate as the Company’s activities are limited and it does not generate activity beyond Konclude Investments Limited.

Matters covered in the Strategic report

Please refer to the strategic report on page 1 regarding financial overview, key performance indicators, principal
risks and uncertainties and corporate social responsibilities.

Page 5

 
Konclude Holdings Limited
 

Directors' report (continued)
For the year ended 31 October 2025

Disclosure of information to auditor

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's auditor is 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's auditor is aware of that information.

Events after the reporting period

There have been no events affecting the Company since the year end.

Auditor

The auditor, Grant Thornton (NI) LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 29 July 2026 and signed on its behalf.
 





P Burnside
Director

Page 6

 
 
img1036.png
 
Independent auditor's report to the members of Konclude Holdings Limited
 

Opinion


We have audited the financial statements of Konclude Holdings Limited (formerly Keltbray Holdings Limited), which comprise the Statement of comprehensive income, the Statement of financial position, the Statement of changes in equity for the financial year ended 31 October 2025, and the related 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, Konclude Holdings Limited's financial statements:


give a true and fair view in accordance with United Kingdom Generally Accepted Accounting Practice of the assets, liabilities and financial position of the Company as at 31 October 2025 and of its financial performance for the financial year then ended; 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 'Responsibilities of the auditor 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 United Kingdom, namely the FRC's Ethical Standard and the ethical pronouncements established by Chartered Accountants Ireland, applied as determined to be appropriate in the circumstances of the entity. 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 the date 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 7

 
 
img6414.png

Independent auditor's report to the members of Konclude Holdings Limited (continued)


Other information


Other information comprises the information included in the Annual Report, other than the financial statements and our Auditor's report thereon, including the Directors' report and the Strategic Report. The directors are responsible for the other information. Our opinion on the financial statements does not cover the 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 statementsour 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 in the financial statements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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 Directors' report and the Strategic Report for the financial year for which the financial statements are prepared is consistent with the financial statements, and 
the Directors' report and the Strategic 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 Company and its environment we have obtained in the course of the audit, we have not identified material misstatements in the  Directors' report and the Strategic 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, or returns adequate for our audit have not been received from branches not visited by us; or

the 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 8

 
 
img1bfa.png

Independent auditor's report to the members of Konclude Holdings Limited (continued)


Responsibilities of management and those charged with governance for the financial statements
 

Management is responsible for the preparation of the financial statements which give a true and fair view in accordance with United Kingdom Generally Accepted Accounting Practice, including FRS102 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, management is 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 management either intend to liquidate the Company or to cease operations, or has no realistic alternative but to do so.


Those charged with governance are responsible for overseeing the Company's financial reporting process.

Responsibilities of the auditor for the audit of the financial statements
 

The objectives of an auditor 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 their 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.

A further description of an auditor's 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 auditor's report.

Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud
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. Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatement in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with ISAs (UK).

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 identified that the principal risks of non-compliance with laws and regulations to compliance with Date Privacy laws, and we considered the extent to which non- compliance might have a material effect 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 Companies Act 2006 and compliance with tax laws. 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 risks were related to posting inappropriate journals entries to manipulate financial performance and management bias through judgements and assumptions in significant accounting estimates, in particular in relation to significant one-off unusual transactions. We apply professional scepticism throughout the audit to consider potential deliberate omission or concealment of significant transactions, or incomplete/ inaccurate disclosures in the financial statements.
 
Page 9

 
 
img66bc.png

Independent auditor's report to the members of Konclude Holdings Limited (continued)

Responsibilities of the auditor for the audit of the financial statements (continued)

Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud (continued)

In response to these principal risks, our audit procedures included but were not limited to:
inquiries of management on the polices and procedures in place regarding compliance with laws and regulations, including consideration of known or suspected instances of non-compliance and whether they have knowledge of any actual, suspected or alleged fraud;
inspection of the Company's regulatory and legal correspondence and review of minutes of the board of directors meetings during the year to corroborate inquiries made;
gaining an understanding of the internal controls established to mitigate risk related to fraud;
discussion amongst the engagement team in relation to the identified laws and regulations and regarding the risk of fraud, and remaining alert to any indications of non-compliance or opportunities for fraudulent manipulation of financial statements throughout the audit;
identifying and testing journal entries to address the risk of inappropriate journals and management override of controls;
designing audit procedures to incorporate unpredictability around the nature, timing or extent of our testing;
challenging assumptions and judgements made by management in their significant accounting estimates, including estimating an allowance for the impairment of receivables and investments; and
review the financial statement disclosures to underlying supporting documentation and inquiries of management.

The primary responsibility for the prevention and detection of irregularities including fraud rests with those charged with governance and management. As with any audit, there remains a risk of non-detection or irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or override of internal controls.



The purpose of our audit work and to whom we owe our responsibilities
 

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.


 
 
Louise Kelly FCA (Senior statutory auditor)
for and on behalf of
Grant Thornton (NI) LLP
Chartered Accountants &
Statutory Auditors
Belfast
Date: 29 July 2026
Page 10

 
Konclude Holdings Limited
 

Statement of comprehensive income
For the year ended 31 October 2025

2025
2024
Note
£
£

  

Administrative expenses
  
(1,750)
(4,263,155)

Operating loss
  
(1,750)
(4,263,155)

Dividend income
  
411,857
1,500,000

Amounts written off investments
  
(537,912)
-

Interest payable and similar expenses
 6 
-
(2,703,795)

Loss before tax
  
(127,805)
(5,466,950)

Tax on loss
 7 
-
-

Loss for the financial year
  
(127,805)
(5,466,950)

There was no other comprehensive income for 2025 (2024:£NIL).

The notes on pages 14 to 22 form part of these financial statements.

Page 11

 
Konclude Holdings Limited
Registered number:12543807

Statement of financial position
As at 31 October 2025

2025
2024
Note
£
£

Fixed assets
  

Investments
 9 
-
1,171,753

  
-
1,171,753

Current assets
  

Debtors: amounts falling due within one year
 10 
17,475,753
21,360,933

  
17,475,753
21,360,933

Current liabilities
  

Creditors: amounts falling due within one year
 11 
(59)
(3,885,184)

Net current assets
  
 
 
17,475,694
 
 
17,475,749

Total assets less current liabilities
  
17,475,694
18,647,502

  

Net assets
  
17,475,694
18,647,502


Capital and reserves
  

Called up share capital 
 12 
200
200

Share premium account
 13 
109,800
25,099,800

Profit and loss account
 13 
17,365,694
(6,452,498)

Shareholders' funds
  
17,475,694
18,647,502


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 29 July 2026.




P Burnside
Director

The notes on pages 14 to 22 form part of these financial statements.

Page 12

 
Konclude Holdings Limited
 

Statement of changes in equity
For the year ended 31 October 2025


Called up share capital
Share premium account
Profit and loss account
Total equity

£
£
£
£

At 1 November 2024
200
25,099,800
(6,452,498)
18,647,502



Loss for the year
-
-
(127,805)
(127,805)

Dividends: Equity capital
-
-
(1,044,003)
(1,044,003)

Share premium reduction
-
(24,990,000)
24,990,000
-


At 31 October 2025
200
109,800
17,365,694
17,475,694



Statement of changes in equity
For the year ended 31 October 2024


Called up share capital
Share premium account
Profit and loss account
Total equity

£
£
£
£

At 1 November 2023 (restated)
100
99,900
14,452
114,452



Loss for the year
-
-
(5,466,950)
(5,466,950)

Dividends: Equity capital
-
-
(1,000,000)
(1,000,000)

Shares issued during the year
100
24,999,900
-
25,000,000


At 31 October 2024
200
25,099,800
(6,452,498)
18,647,502


The notes on pages 14 to 22 form part of these financial statements.

Page 13

 
Konclude Holdings Limited
 
 
Notes to the financial statements
For the year ended 31 October 2025

1.


General information

The Company is a private company limited by shares, registered and incorporated in England and Wales. The address of the registered office is Ferry Works, Summer Road, Thames Ditton, Surrey, England, KT7 0QJ.

The principal activity of the Company during the year was a holding company.

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 preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Company's accounting policies (see note 3).

The financial statements are presented in Sterling (£).

The following principal accounting policies have been applied:

 
2.2

Financial Reporting Standard 102 - reduced disclosure exemptions

The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
the requirements of Section 7 Statement of Cash Flows;
the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d);
the requirements of Section 11 Financial Instruments paragraphs 11.42, 11.44 to 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c);
the requirements of Section 12 Other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b) and 12.29A;
the requirements of Section 33 Related Party Disclosures paragraph 33.7.

This information is included in the consolidated financial statements of Keltbray Group Limited as at 31 October 2025 and these financial statements may be obtained from Companies House.

 
2.3

Exemption from preparing consolidated financial statements

The Company is a parent company that is also a subsidiary included in the consolidated financial statements of a larger group by a parent undertaking established under the law of any part of the United Kingdom and is therefore exempt from the requirement to prepare consolidated financial statements under section 400 of the Companies Act 2006.

Page 14

 
Konclude Holdings Limited
 

Notes to the financial statements
For the year ended 31 October 2025

2.Accounting policies (continued)

 
2.4

Going concern

The financial statements have been prepared on the going concern basis which assumes that the Company will continue in existence for the foreseeable future.  

During the financial year, the Company reported net assets of £17,475,694 as at 31 October 2025 (2024: £18,647,502), which primarily arise from amounts due from group undertakings of £17,475,698 (2024: £21,360,933). The Company did not generate revenue during the year as it has no trading activities and operates solely as a holding company.

The Directors have assessed the Company’s ability to continue as a going concern for a period of at least twelve months from the date of approval of these financial statements. In performing this assessment, the Directors considered the nature and timing of the Company’s liabilities and the level of financial support available from Keltbray (BE) Holdings Limited.

The Directors of Keltbray (BE) Holdings Limited have provided a formal letter of support in favour of Konclude Investments Limited, the ultimate parent company of Konclude Holdings Limited, noting that the ultimate controlling parties of both groups are the same. The letter confirms that Keltbray (BE) Holdings Limited will provide sufficient financial support to enable the Company and the Group to meet their liabilities as they fall due for a period of at least twelve months from the date of approval of these financial statements.

Accordingly, having regard to the financial support available from an entity under common control, the Directors consider that the Company has adequate resources to continue in operational existence for the foreseeable future and that it is therefore appropriate to prepare the financial statements on a going concern basis.

 
2.5

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.7

Taxation

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 reporting date in the countries where the Company operates and generates income.


 
2.8

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Page 15

 
Konclude Holdings Limited
 

Notes to the financial statements
For the year ended 31 October 2025

2.Accounting policies (continued)

 
2.9

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.10

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.11

Financial instruments

The Group only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income.
For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the balance sheet date.

 
2.12

 Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 16

 
Konclude 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

Estimates and judgements are required when applying accounting policies. These 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 Company makes estimates and assumptions concerning the future, which can involve a high degree of judgement or complexity. The resulting accounting estimates will, by definition, seldom equal the related actual results. 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:
 
a) Allowances for impairment of intra-group debtors 
The Company estimates the allowance for doubtful intra-group debtors based on assessment of specific accounts where the Company has objective evidence comprising default in payment terms or significant financial difficulty that certain group undertakings are unable to meet their financial obligations. In these cases, judgement used was based on the best available facts and circumstances including but not limited to, the length of the relationship.
 
b) Carrying value of investments
Investment in subsidiary undertakings is measured at cost less accumulated impairment. Where there is an indication of impairment the recoverable amount is estimated and compared with the carrying amount. The estimate of recoverable amount is considered in light of the trading and balance sheet strength of the subsidiary together with the director's best estimate of future performance of the subsidiary.


4.


Auditor's remuneration

Auditor's remuneration for the Company is bourne by the parent company Keltbray Group Limited.





5.


Employees




The Company has no employees other than the directors, who did not receive any remuneration (2024 - £NIL).

The directors recieved remuneration in the prior year which was paid by other group entities.  


6.


Interest payable and similar expenses

2025
2024
£
£


Loans from group undertakings
-
2,703,795

-
2,703,795

Page 17

 
Konclude Holdings Limited
 
 
Notes to the financial statements
For the year ended 31 October 2025

7.


Taxation


2025
2024
£
£



Total current tax
-
-

Deferred tax

Total deferred tax
-
-


Tax on loss
-
-

Factors affecting tax charge for the year

The tax assessed for the year is higher than (2024 - higher than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

2025
2024
£
£


Loss on ordinary activities before tax
(127,805)
(5,466,950)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
(31,951)
(1,366,738)

Effects of:


Group relief surrendered
(102,964)
1,510,929

Movement in deferred tax not recognised
134,478
230,809

Revenue exempt from tax
-
(375,000)

Expenses not deductible for tax purposes
437
-

Total tax charge for the year
-
-


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


8.


Dividends

2025
2024
£
£


Dividends paid
1,044,003
1,000,000

1,044,003
1,000,000

Page 18

 
Konclude Holdings Limited
 
 
Notes to the financial statements
For the year ended 31 October 2025

9.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


At 1 November 2024
1,171,753


Disposals
(633,841)



At 31 October 2025

537,912



Impairment


Charge for the period
537,912



At 31 October 2025

537,912



Net book value



At 31 October 2025
-



At 31 October 2024
1,171,753

Page 19

 
Konclude Holdings Limited
 
 
Notes to the financial statements
For the year ended 31 October 2025

Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Konclude Group (Holdings) Limited
 England and Wales
 Holding company
100%
Keltbray Limited
 England and Wales
Deomlition and civil engineering
100%
Konclude Environmental Limited
 England and Wales
Waste Recycling
100%
Konclude Environmental Management Limited
 England and Wales
Ground remediation
100%
Keltbray International PTY Limited
Australia
Overhead line engineering network
100%
Konclude Structures Limited*
 England and Wales
Construction of commercial buildings
100%
Konclude Property and Investments Limited*
 England and Wales
Property Investments
100%
Konclude Building Services Limited*
 England and Wales
Dormant
100%
Konclude AWS Limited*
 England and Wales
Dormant
50%
Konclude Demonlition Limited*
 England and Wales
Dormant
100%

*Indirectly held


10.


Debtors

2025
2024
£
£


Amounts owed by group undertakings
17,475,753
21,360,933


Amounts owed by group undertakings are unsecured, interest free and repayable on demand.


11.


Creditors: Amounts falling due within one year

2025
2024
£
£

Amounts owed to group undertakings
55
3,885,184

Other creditors
4
-

59
3,885,184


Amounts owed to group undertakings are unsecured, interest free and repayable upon demand.

Page 20

 
Konclude Holdings Limited
 
 
Notes to the financial statements
For the year ended 31 October 2025

12.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



75 (2024 - 75) A Ordinary shares of £1.00 each
75
75
25 (2024 - 25) B Ordinary shares of £1.00 each
25
25
100 (2024 - 100) Ordinary shares of £1.00 each
100
100

200

200



13.


Reserves

Share capital

Represents the nominal value of shares that have been issued.

Share premium account

Includes any premiums received on issue of share capital, Any transaction costs associated with the issuing of shares are deducted from share premium.

Profit and loss account

Includes all prior period and current period profits and losses.


14.


Related party transactions

The Company has taken advantage of the exemption contained in paragraph 33.1A of FRS102 not to disclose any transactions with its parent or fellow 100% owned subsidiary undertakings on the grounds that it is a 100% owned subsidiary. 
 
No transactions were undertaken with related parties which are required to be disclosed under FRS 102 Section 33.


15.


Events after the reporting date

There have been no events affecting the Company since the year end.

Page 21

 
Konclude Holdings Limited
 
 
Notes to the financial statements
For the year ended 31 October 2025

16.


Controlling party

At 31 October 2025, the Company was a wholly owned subsidiary of ultimate parent Company Konclude Investments Limited, a Company incorporated in England and Wales.

The largest and smallest group in which the group is consolidated is Konclude Investments Limited, a company incorporated in England and Wales. The address is Ferry Works, Summer Road, Thames Ditton, Surrey, England, KT7 0QJ

The Company's ultimate controlling party is B Kerr who is the majority shareholder of the ultimate parent Company Konclude Investments Limited. The registered office is Ferry Works, Summer Road, Thames Ditton, Surrey, England, KT7 0QJ

These financial statements are available to the public from Companies House.

Page 22