R.S. Scaffolding Erection Services Ltd 02878329 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is scaffold erection. Digita Accounts Production Advanced 6.30.9574.0 true 02878329 2025-01-01 2025-12-31 02878329 2025-12-31 02878329 bus:OrdinaryShareClass1 2025-12-31 02878329 bus:OrdinaryShareClass2 2025-12-31 02878329 bus:OrdinaryShareClass3 2025-12-31 02878329 bus:OrdinaryShareClass4 2025-12-31 02878329 core:RetainedEarningsAccumulatedLosses 2025-12-31 02878329 core:ShareCapital 2025-12-31 02878329 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-12-31 02878329 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-12-31 02878329 core:CurrentFinancialInstruments 2025-12-31 02878329 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 02878329 core:Non-currentFinancialInstruments 2025-12-31 02878329 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 02878329 core:MoreThanFiveYears 1 2025-12-31 02878329 core:FurnitureFittingsToolsEquipment 2025-12-31 02878329 core:LandBuildings 2025-12-31 02878329 core:MotorVehicles 2025-12-31 02878329 core:OtherPropertyPlantEquipment 2025-12-31 02878329 1 2025-12-31 02878329 bus:SmallEntities 2025-01-01 2025-12-31 02878329 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 02878329 bus:FilletedAccounts 2025-01-01 2025-12-31 02878329 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 02878329 bus:RegisteredOffice 2025-01-01 2025-12-31 02878329 bus:CompanySecretary1 2025-01-01 2025-12-31 02878329 bus:Director1 2025-01-01 2025-12-31 02878329 bus:Director2 2025-01-01 2025-12-31 02878329 bus:Director5 2025-01-01 2025-12-31 02878329 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 02878329 bus:OrdinaryShareClass2 2025-01-01 2025-12-31 02878329 bus:OrdinaryShareClass3 2025-01-01 2025-12-31 02878329 bus:OrdinaryShareClass4 2025-01-01 2025-12-31 02878329 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 02878329 bus:Agent1 2025-01-01 2025-12-31 02878329 core:Buildings 2025-01-01 2025-12-31 02878329 core:FurnitureFittingsToolsEquipment 2025-01-01 2025-12-31 02878329 core:LandBuildings 2025-01-01 2025-12-31 02878329 core:MotorVehicles 2025-01-01 2025-12-31 02878329 core:OtherPropertyPlantEquipment 2025-01-01 2025-12-31 02878329 core:PlantMachinery 2025-01-01 2025-12-31 02878329 core:Vehicles 2025-01-01 2025-12-31 02878329 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2025-01-01 2025-12-31 02878329 core:OtherRelatedParties 2025-01-01 2025-12-31 02878329 1 2025-01-01 2025-12-31 02878329 countries:EnglandWales 2025-01-01 2025-12-31 02878329 2024-12-31 02878329 core:FurnitureFittingsToolsEquipment 2024-12-31 02878329 core:LandBuildings 2024-12-31 02878329 core:MotorVehicles 2024-12-31 02878329 core:OtherPropertyPlantEquipment 2024-12-31 02878329 2024-01-01 2024-12-31 02878329 2024-12-31 02878329 bus:OrdinaryShareClass1 2024-12-31 02878329 bus:OrdinaryShareClass2 2024-12-31 02878329 bus:OrdinaryShareClass3 2024-12-31 02878329 bus:OrdinaryShareClass4 2024-12-31 02878329 core:RetainedEarningsAccumulatedLosses 2024-12-31 02878329 core:ShareCapital 2024-12-31 02878329 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-12-31 02878329 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-12-31 02878329 core:CurrentFinancialInstruments 2024-12-31 02878329 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 02878329 core:Non-currentFinancialInstruments 2024-12-31 02878329 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 02878329 core:MoreThanFiveYears 1 2024-12-31 02878329 core:FurnitureFittingsToolsEquipment 2024-12-31 02878329 core:LandBuildings 2024-12-31 02878329 core:MotorVehicles 2024-12-31 02878329 core:OtherPropertyPlantEquipment 2024-12-31 02878329 1 2024-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 02878329

R.S. Scaffolding Erection Services Ltd
Unaudited Filleted Financial Statements
for the Year Ended 31 December 2025

R.S. Scaffolding Erection Services Ltd

Contents

Company Information | 1
Balance Sheet | 2 to 3
Notes to the Unaudited Financial Statements | 4 to 10

R.S. Scaffolding Erection Services Ltd

Company Information

Directors | Mr W L Osborne Mr J Osborne Mr C Ellam

Company secretary | Mrs D A Lowndes

Registered office | Unit 35 Clwyd Close Hawarden Cheshire CH5 3PZ

Accountants | Aston Hughes & Co Chartered AccountantsSelby Towers 29 Princes Drive Colwyn Bay LL29 8PE

R.S. Scaffolding Erection Services Ltd

(Registration number: 02878329)
Balance Sheet as at 31 December 2025

| Note | 2025 £ | 2024 £
Fixed assets |  |  |
Tangible assets | 4 | 2,577,637 | 1,174,998
Current assets |  |  |
Debtors | 5 | 2,243,421 | 1,588,621
Cash at bank and in hand |  | 1,150,255 | 800,844
|  | 3,393,676 | 2,389,465
Creditors: Amounts falling due within one year | 6 | (1,250,953) | (857,794)
Net current assets |  | 2,142,723 | 1,531,671
Total assets less current liabilities |  | 4,720,360 | 2,706,669
Creditors: Amounts falling due after more than one year | 6 | (656,335) | (64,653)
Provisions for liabilities |  | (264,332) | (172,812)
Net assets |  | 3,799,693 | 2,469,204
Capital and reserves |  |  |
Called up share capital | 8 | 200 | 200
Retained earnings |  | 3,799,493 | 2,469,004
Shareholders' funds |  | 3,799,693 | 2,469,204

For the financial year ending 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

• | The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and
• | The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 30 July 2026 and signed on its behalf by:

R.S. Scaffolding Erection Services Ltd

(Registration number: 02878329)
Balance Sheet as at 31 December 2025

......................................... Mr W L Osborne Director
......................................... Mr J Osborne Director

R.S. Scaffolding Erection Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

1 | General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Unit 35 Clwyd Close
Hawarden
Cheshire
CH5 3PZ

These financial statements were authorised for issue by the Board on 30 July 2026.

2 | Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.
The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

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

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 taxable income.

R.S. Scaffolding Erection Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.
Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class | Depreciation method and rate
Land & buildings | 10% straight line
Plant & machinery | 15% reducing balance
Motor vehicles | 25% reducing balance

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

R.S. Scaffolding Erection Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.
Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.
Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3 | Staff numbers

The average number of persons employed by the company (including directors) during the year, was 65 (2024 - 65).

R.S. Scaffolding Erection Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

4 | Tangible assets

| Land and buildings £ | Furniture, fittings and equipment £ | Motor vehicles £ | Other tangible assets £ | Total £
Cost or valuation
At 1 January 2025 | 303,458 | 9,692 | 997,743 | 357,899 | 1,668,792
Additions | 870,153 | 65,294 | 362,594 | 480,831 | 1,778,872
Disposals | - | - | (114,255) | - | (114,255)
At 31 December 2025 | 1,173,611 | 74,986 | 1,246,082 | 838,730 | 3,333,409
Depreciation
At 1 January 2025 | 8,746 | 1,454 | 379,349 | 104,245 | 493,794
Charge for the year | 22,939 | 11,030 | 185,269 | 110,839 | 330,077
Eliminated on disposal | - | - | (68,099) | - | (68,099)
At 31 December 2025 | 31,685 | 12,484 | 496,519 | 215,084 | 755,772
Carrying amount
At 31 December 2025 | 1,141,926 | 62,502 | 749,563 | 623,646 | 2,577,637
At 31 December 2024 | 294,712 | 8,238 | 618,394 | 253,654 | 1,174,998

Included within the net book value of land and buildings above is £1,116,288 (2024 - £265,462) in respect of freehold land and buildings and £25,638 (2024 - £29,250) in respect of short leasehold land and buildings.

R.S. Scaffolding Erection Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

5 | Debtors

Current | Note | 2025 £ | 2024 £
Trade debtors |  | 1,611,090 | 1,031,881
Amounts owed by related parties | 11 | 580,504 | 502,000
Prepayments |  | 34,327 | 39,790
Other debtors |  | 17,500 | 14,950
|  | 2,243,421 | 1,588,621

6 | Creditors

Creditors: amounts falling due within one year

| Note | 2025 £ | 2024 £
Due within one year |  |  |
Loans and borrowings | 9 | 94,117 | 134,804
Trade creditors |  | 249,872 | 123,604
Taxation and social security |  | 507,295 | 394,359
Accruals and deferred income |  | 64,154 | 48,833
Other creditors |  | 335,515 | 156,194
|  | 1,250,953 | 857,794

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £94,117 (2024 - £134,804).

Creditors: amounts falling due after more than one year

| Note | 2025 £ | 2024 £
Due after one year |  |  |
Loans and borrowings | 9 | 656,335 | 64,653

| 2025 £ | 2024 £
Due after more than five years |  |
After more than five years by instalments | 456,041 | -

| - | -

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £656,335 (2024 - £64,653).

Creditors include bank loans repayable by instalments of £456,041.00 (2024 - £0.00) due after more than five years.

R.S. Scaffolding Erection Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

8 Provisions for liabilities

Provisions for liabilites relate to the provision for deferred tax calculated at the balance sheet date.

8 | Share capital

Allotted, called up and fully paid shares

| 2025 | 2024
| No. | £ | No. | £
Ordinary of £1 each | 100 | 100 | 100 | 100
Ordinary A of £1 each | 20 | 20 | 20 | 20
Ordinary B of £1 each | 40 | 40 | 40 | 40
Ordinary C of £1 each | 40 | 40 | 40 | 40
| 200 | 200 | 200 | 200

9 | Loans and borrowings

Non-current loans and borrowings

| 2025 £ | 2024 £
Bank borrowings | 521,648 | -
Hire purchase contracts | 134,687 | 64,653
| 656,335 | 64,653

Current loans and borrowings

| 2025 £ | 2024 £
Bank borrowings | 12,799 | -
Hire purchase contracts | 81,318 | 56,028
Other borrowings | - | 78,776
| 94,117 | 134,804

Bank borrowings

Bank borrowing is denominated in £ with a nominal interest rate of 2.45% over Base Rate%, and the final instalment is due on 14 August 2045. The carrying amount at year end is £534,448 (2024 - £Nil). The bank loan has been secured against the assets of the company.

R.S. Scaffolding Erection Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

Included in the loans and borrowings are the following amounts due after more than five years:

Bank loans and overdrafts after five years

Bank loans of £456,041 are due after five year due by installments.

10 | Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £390,034 (2024 - £448,074). These financial commitments relate to future operating lease commitments (2025: £6,700 2024: £14,741), and commtiments due under a lease agreement for premises (2025: £383,333 2024: £433,333).

Amounts disclosed in the balance sheet

Included in the balance sheet are pension commitments of £11,083 (2024 - £11,436).

11 | Related party transactions

Summary of transactions with entities with joint control or significant interest

A company in which two of the director's are key management personel. The company rented premises from the related party during the period.
The cost of these services during the period was £60,000 (2024: £50,000).
The company was also billed for inspections and scoping work during the period, the cost of these services was £66,640 (2024: £52,400l).
At the balance sheet date the company owed the related party £28,606 (2024: £28,848).

Summary of transactions with other related parties

A company which is jointly controlled by two of the director's.
The company has provided the related party with a loan. At the balance sheet date the company was owed £542,000 (2024: £501,748) by the related party.
The company was also invoiced by the related party for vehicle maintenance and vehicle sales during the year, the cost of these services was £263,426. At the balance sheet date the company owed the related party £48,988 for these services.
A company controlled by one of the directors
During the year the company contracted a company controlled by one of the directors to carry out renovation works to one of the sites owned. The cost of these services was £74,918.