|
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS |
|
Contents |
Page |
|
Strategic report |
1 |
|
Directors' report |
4 |
|
Independent auditor's report to the members |
7 |
|
Consolidated statement of comprehensive income |
11 |
|
Consolidated statement of financial position |
12 |
|
Company statement of financial position |
13 |
|
Consolidated statement of changes in equity |
14 |
|
Company statement of changes in equity |
15 |
|
Consolidated statement of cash flows |
16 |
|
Notes to the financial statements |
17 |
|
|
|
STRATEGIC REPORT |
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
England |
|
|
|
|
|
DIRECTORS' REPORT |
|
|
|
|
|
|
|
|
|
|
Unit |
2025 |
2024 |
|
|
Emissions resulting from activities for which the group is responsible |
tCO2e |
|
|
|
Emissions resulting from the purchase of electricity by the group for its own use |
tCO2e |
|
|
|
---- |
---- |
||
|
Total emissions |
tCO2e |
|
|
|
Total energy consumption |
kWh |
|
|
|
|
|
|
|
|
------------ |
------------ |
||
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
England |
|
|
|
|
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Accountants & Statutory Auditor |
|
Alex House |
|
260-268 Chapel Street |
|
Salford |
|
M3 5JZ |
|
|
|
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
Other operating income |
5 |
|
|
|
------------ |
------------ |
||
|
Operating profit |
6 |
|
|
|
Other interest receivable and similar income |
10 |
|
|
|
Exceptional items |
11 |
|
– |
|
Interest payable and similar expenses |
12 |
|
|
|
------------ |
------------ |
||
|
(Loss)/profit before taxation |
(
|
|
|
|
Tax on (loss)/profit |
13 |
|
|
|
------------ |
--------- |
||
|
(Loss)/profit for the financial year |
(
|
|
|
|
------------ |
--------- |
||
|
Tax relating to components of other comprehensive income |
(
|
– |
|
------------ |
-------- |
|
|
Total comprehensive income for the year |
(
|
|
|
------------ |
-------- |
|
|
|
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Tangible assets |
16 |
|
|
|
|
Stocks |
18 |
|
|
|
|
Debtors |
19 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
21 |
|
|
|
|
------------ |
------------ |
|||
|
Net current (liabilities)/assets |
(
|
|
||
|
------------- |
------------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
22 |
|
|
|
|
Taxation including deferred tax |
23 |
|
|
|
|
------------- |
------------- |
|||
|
Net assets |
|
|
||
|
------------- |
------------- |
|||
|
Called up share capital |
26 |
|
|
|
|
Revaluation reserve |
27 |
|
|
|
|
Profit and loss account |
27 |
|
|
|
|
------------- |
------------- |
|||
|
Shareholders funds |
|
|
||
|
------------- |
------------- |
|||
|
|
|
|
Director |
Director |
|
|
|
COMPANY STATEMENT OF FINANCIAL POSITION |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Tangible assets |
16 |
|
|
|
|
Investments |
17 |
|
|
|
|
------------- |
------------- |
|||
|
|
|
|||
|
Stocks |
18 |
|
|
|
|
Debtors |
19 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
21 |
|
|
|
|
------------ |
------------ |
|||
|
Net current (liabilities)/assets |
(
|
|
||
|
------------- |
------------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
22 |
|
|
|
|
Taxation including deferred tax |
23 |
|
|
|
|
------------- |
------------- |
|||
|
Net assets |
|
|
||
|
------------- |
------------- |
|||
|
Called up share capital |
26 |
|
|
|
|
Revaluation reserve |
27 |
|
|
|
|
Profit and loss account |
27 |
|
|
|
|
------------- |
------------- |
|||
|
Shareholders funds |
|
|
||
|
------------- |
------------- |
|||
|
|
|
|
Director |
Director |
|
|
|
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
|
Called up share capital |
Revaluation reserve |
Profit and loss account |
Total |
|||
|
£ |
£ |
£ |
£ |
|||
|
At 1 November 2023 |
|
|
|
|
||
|
Profit for the year |
|
|
||||
|
---- |
------------- |
------------ |
------------- |
|||
|
Total comprehensive income for the year |
– |
– |
|
|
||
|
Dividends paid and payable |
14 |
– |
– |
(
|
(
|
|
|
---- |
------------- |
------------ |
------------- |
|||
|
Total investments by and distributions to owners |
– |
– |
(
|
(
|
||
|
At 31 October 2024 |
|
|
|
|
||
|
Loss for the year |
(
|
(
|
||||
|
Other comprehensive income for the year: |
||||||
|
Reclassification from revaluation reserve to profit and loss account |
– |
(
|
|
– |
||
|
Tax relating to components of other comprehensive income |
13 |
– |
(
|
– |
(
|
|
|
---- |
------------- |
------------ |
------------- |
|||
|
Total comprehensive income for the year |
– |
(
|
(
|
(
|
||
|
Dividends paid and payable |
14 |
– |
– |
(
|
(
|
|
|
---- |
---- |
------------ |
------------ |
|||
|
Total investments by and distributions to owners |
– |
– |
(
|
(
|
||
|
---- |
------------- |
------------ |
------------- |
|||
|
At 31 October 2025 |
|
|
|
|
||
|
---- |
------------- |
------------ |
------------- |
|||
|
|
|
COMPANY STATEMENT OF CHANGES IN EQUITY |
|
Called up share capital |
Revaluation reserve |
Profit and loss account |
Total |
|||
|
£ |
£ |
£ |
£ |
|||
|
At 1 November 2023 |
|
|
|
|
||
|
Profit for the year |
|
|
||||
|
---- |
------------- |
------------ |
------------- |
|||
|
Total comprehensive income for the year |
– |
– |
|
|
||
|
Dividends paid and payable |
14 |
– |
– |
(
|
(
|
|
|
---- |
------------- |
------------ |
------------- |
|||
|
Total investments by and distributions to owners |
– |
– |
(
|
(
|
||
|
At 31 October 2024 |
|
|
|
|
||
|
Loss for the year |
(
|
(
|
||||
|
Other comprehensive income for the year: |
||||||
|
Reclassification from revaluation reserve to profit and loss account |
– |
(
|
|
– |
||
|
Tax relating to components of other comprehensive income |
13 |
– |
(
|
– |
(
|
|
|
---- |
------------- |
------------ |
------------- |
|||
|
Total comprehensive income for the year |
– |
(
|
(
|
(
|
||
|
Dividends paid and payable |
14 |
– |
– |
(
|
(
|
|
|
---- |
---- |
------------ |
------------ |
|||
|
Total investments by and distributions to owners |
– |
– |
(
|
(
|
||
|
---- |
------------- |
------------ |
------------- |
|||
|
At 31 October 2025 |
|
|
|
|
||
|
---- |
------------- |
------------ |
------------- |
|||
|
|
|
CONSOLIDATED STATEMENT OF CASH FLOWS |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
(Loss)/profit for the financial year |
(
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar expenses |
|
|
|
Loss on disposal of tangible assets |
|
|
|
Tax on (loss)/profit |
|
|
|
Accrued expenses |
|
|
|
Gain on transfer of asset |
(3,000) |
– |
|
Changes in: |
||
|
Stocks |
|
(
|
|
Trade and other debtors |
|
(
|
|
Trade and other creditors |
(
|
|
|
------------ |
------------ |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
Tax paid |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash from operating activities |
|
|
|
------------ |
------------ |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
|
|
|
------------ |
------------ |
|
|
Net cash used in investing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Proceeds from borrowings |
(
|
(
|
|
Dividends paid |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash used in financing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
|
Cash and cash equivalents at beginning of year |
(107,205) |
288,606 |
|
|
--------- |
--------- |
||
|
Cash and cash equivalents at end of year |
20 |
|
(
|
|
--------- |
--------- |
||
|
|
|
NOTES TO THE FINANCIAL STATEMENTS |
|
Goodwill |
- |
|
|
|
Freehold property |
- |
|
|
|
Plant and machinery |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Motor vehicles |
- |
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Provision of care services |
|
|
|
Construction services |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Rental income |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Loss on disposal of tangible assets |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
-------- |
-------- |
|
|
Other non-audit services |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Administration staff |
|
|
|
Carers |
713
|
689
|
|
Directors |
3
|
3
|
|
Maintenance and construction workers |
4
|
4
|
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Pension costs |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Aggregate remuneration |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
|
|
|
-------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Provision against outstanding loan |
4,210,442
|
– |
|
------------ |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Adjustments in respect of prior periods |
(
|
(
|
|
--------- |
--------- |
|
|
Total current tax |
|
|
|
--------- |
--------- |
|
|
Origination and reversal of timing differences |
(
|
|
|
--------- |
--------- |
|
|
Tax on (loss)/profit |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
(Loss)/profit on ordinary activities before taxation |
(
|
|
|
------------ |
--------- |
|
|
(Loss)/profit on ordinary activities by rate of tax |
(
|
|
|
Adjustment to tax charge in respect of prior periods |
(
|
3,872
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
|
|
|
Utilisation of tax losses |
– |
(
|
|
Unused tax losses |
– |
|
|
Origination and reversal of timing differences |
(
|
|
|
------------ |
--------- |
|
|
Tax on (loss)/profit |
|
|
|
------------ |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Dividends on equity shares |
|
|
|
------------ |
--------- |
|
|
Group and company |
Goodwill |
|
£ |
|
|
Cost |
|
|
At 1 November 2024 and 31 October 2025 |
|
|
-------- |
|
|
Amortisation |
|
|
At 1 November 2024 and 31 October 2025 |
|
|
-------- |
|
|
Carrying amount |
|
|
At 1 November 2024 and 31 October 2025 |
– |
|
-------- |
|
|
At 31 October 2024 |
– |
|
-------- |
|
|
Group |
Freehold property |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Total |
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 November 2024 |
|
|
|
|
|
|
Additions |
|
|
|
– |
|
|
Disposals |
(
|
– |
– |
– |
(
|
|
Transfers |
(
|
– |
– |
– |
(
|
|
------------- |
------------ |
------------ |
-------- |
------------- |
|
|
At 31 October 2025 |
|
|
|
|
|
|
------------- |
------------ |
------------ |
-------- |
------------- |
|
|
Depreciation |
|||||
|
At 1 November 2024 |
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
Disposals |
(
|
– |
– |
– |
(
|
|
Transfers |
(
|
– |
– |
– |
(
|
|
------------- |
------------ |
------------ |
-------- |
------------- |
|
|
At 31 October 2025 |
|
|
|
|
|
|
------------- |
------------ |
------------ |
-------- |
------------- |
|
|
Carrying amount |
|||||
|
At 31 October 2025 |
|
|
|
|
|
|
------------- |
------------ |
------------ |
-------- |
------------- |
|
|
At 31 October 2024 |
|
|
|
|
|
|
------------- |
------------ |
------------ |
-------- |
------------- |
|
|
Company |
Freehold property |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Total |
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 November 2024 |
|
|
|
|
|
|
Additions |
|
|
|
– |
|
|
Disposals |
(
|
– |
– |
– |
(
|
|
Transfers |
(
|
– |
– |
– |
(
|
|
------------- |
--------- |
------------ |
-------- |
------------- |
|
|
At 31 October 2025 |
|
|
|
|
|
|
------------- |
--------- |
------------ |
-------- |
------------- |
|
|
Depreciation |
|||||
|
At 1 November 2024 |
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
Disposals |
(
|
– |
– |
– |
(
|
|
Transfers |
(
|
– |
– |
– |
(
|
|
------------- |
--------- |
------------ |
-------- |
------------- |
|
|
At 31 October 2025 |
|
|
|
|
|
|
------------- |
--------- |
------------ |
-------- |
------------- |
|
|
Carrying amount |
|||||
|
At 31 October 2025 |
|
|
|
|
|
|
------------- |
--------- |
------------ |
-------- |
------------- |
|
|
At 31 October 2024 |
|
|
|
|
|
|
------------- |
--------- |
------------ |
-------- |
------------- |
|
|
Group |
Freehold property |
|
£ |
|
|
At 31 October 2025 |
|
|
Aggregate cost |
16,628,347 |
|
Aggregate depreciation |
(5,512,911) |
|
------------- |
|
|
Carrying value |
|
|
------------- |
|
|
At 31 October 2024 |
|
|
Aggregate cost |
21,431,890 |
|
Aggregate depreciation |
(6,122,078) |
|
------------- |
|
|
Carrying value |
|
|
------------- |
|
|
Company |
Freehold property |
|
£ |
|
|
At 31 October 2025 |
|
|
Aggregate cost |
16,628,347 |
|
Aggregate depreciation |
(5,512,911) |
|
------------- |
|
|
Carrying value |
|
|
------------- |
|
|
At 31 October 2024 |
|
|
Aggregate cost |
20,033,848 |
|
Aggregate depreciation |
(5,872,760) |
|
------------- |
|
|
Carrying value |
|
|
------------- |
|
|
Company |
Shares in group undertakings |
|
£ |
|
|
Cost |
|
|
At 1 November 2024 and 31 October 2025 |
|
|
---- |
|
|
Impairment |
|
|
At 1 November 2024 and 31 October 2025 |
– |
|
---- |
|
|
Carrying amount |
|
|
At 1 November 2024 and 31 October 2025 |
|
|
---- |
|
|
At 31 October 2024 |
|
|
---- |
|
|
Class of share |
Percentage of shares held |
|
|
Subsidiary undertakings |
||
|
|
Ordinary |
100 |
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Raw materials and consumables |
|
|
|
|
|
Work in progress |
– |
|
– |
– |
|
-------- |
--------- |
-------- |
-------- |
|
|
|
|
|
|
|
|
-------- |
--------- |
-------- |
-------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Trade debtors |
|
|
|
|
|
Prepayments and accrued income |
|
|
|
|
|
Other debtors |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Cash at bank and in hand |
|
|
|
Bank overdrafts |
(
|
(
|
|
--------- |
--------- |
|
|
|
(
|
|
|
--------- |
--------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
|
|
Trade creditors |
|
|
|
|
|
Amounts owed to group undertakings |
– |
– |
|
|
|
Accruals and deferred income |
|
|
|
|
|
Corporation tax |
|
|
|
|
|
Social security and other taxes |
|
|
|
|
|
Director loan accounts |
|
|
|
|
|
Other creditors |
507,221
|
548,797
|
507,221
|
548,797
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Deferred tax (note 24) |
|
£ |
|
|
At 1 November 2024 |
|
|
Additions |
|
|
Charge against provision |
(
|
|
------------ |
|
|
At 31 October 2025 |
|
|
------------ |
|
|
Company |
Deferred tax (note 24) |
|
£ |
|
|
At 1 November 2024 |
|
|
Additions |
|
|
Charge against provision |
(
|
|
------------ |
|
|
At 31 October 2025 |
|
|
------------ |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Included in provisions (note 23) |
|
|
|
|
|
------------ |
--------- |
------------ |
--------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
|
|
Revaluation of tangible assets |
|
– |
|
– |
|
------------ |
--------- |
------------ |
--------- |
|
|
2,107,675 |
118,679 |
2,100,905 |
109,834 |
|
|
------------ |
--------- |
------------ |
--------- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
10,000 |
10,000 |
10,000 |
10,000 |
|
-------- |
-------- |
-------- |
-------- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
200 |
|
200 |
|
---- |
---- |
---- |
---- |
|
|
At 1 Nov 2024 |
Cash flows |
At 31 Oct 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
191,106 |
|
|
Bank overdrafts |
(223,706) |
46,811 |
(176,895) |
|
Debt due within one year |
(605,093) |
(2,945,832) |
(3,550,925) |
|
Debt due after one year |
(8,588,253) |
3,799,211 |
(4,789,042) |
|
------------ |
------------ |
------------ |
|
|
(
|
|
(
|
|
|
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Not later than 1 year |
|
|
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
|
|
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS (continued) |