Company registration number 04788731 (England and Wales)
Broxap Holdings Limited
Annual report and financial statements
For the year ended 31 December 2025
BROXAP HOLDINGS LIMITED
Broxap Holdings Limited
COMPANY INFORMATION
Directors
Mrs M Lee
Mrs S Brown
Mrs L Lee
Mr R C Lee
Miss R G Lee
Mr R Lee
Secretary
Mr R C Lee
Company number
04788731
Registered office
Apedale Works
Chesterton
Newcastle under Lyme
Staffordshire
ST5 6BD
Auditor
DJH Audit Limited
The Glades
Festival Way
Festival Park
Stoke-on-Trent
Staffordshire
ST1 5SQ
BROXAP HOLDINGS LIMITED
Broxap Holdings Limited
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9 - 10
Company balance sheet
11 - 12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 37
Broxap Holdings Limited
Strategic report
For the year ended 31 December 2025
- 1 -

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

Principal Activities and Review of the Business

Broxap is a UK designer, manufacturer, and installer serving the street furniture and external works sectors. Our portfolio supports safety, accessibility, movement, comfort, recreation, and sustainability.

Our product offering enhances public spaces across the United Kingdom and serves local authorities, education, healthcare, defence, transport infrastructure, commercial developments, and public realm projects.

Our operations are structured around the following principal product categories:

- Seating, benches, picnic tables, and other public realm furniture

- Litter bins, recycling bins, and food waste systems

- Bollards, barriers, and Hostile Vehicle Mitigation (HVM) products

- Cycle parking equipment and active travel infrastructure

- Shelters, canopies, and covered walkways

- Planters, parklets, and streetscape products

- Timber playground equipment

- Outdoor gym equipment

Performance review

Despite economic uncertainty, inflationary pressures, and increased employment costs, Broxap continued to invest in its people, facilities, and operations.

Revenue increased by 13.02% from the previous year, whilst the order book grew by 16.9% during 2025.

Gross profit margin remained broadly consistent with the prior year.

Return on Capital Employed was 20% (2024: 32%).

Strategic Development

Our long-term modernisation programme, Project Transform, now in its sixth year, has exceeded £14 million of cumulative investment and continues to improve productivity.

A newly acquired property, located less than one kilometre from the main manufacturing site, now operates as Broxap's warehousing and despatch facility, comprising over 1,500m² of warehouse accommodation, the 1.37-acre site.

We acquired Turvec Solutions in January 2025, which strengthened our offering in high density cycle storage and active travel solutions.

In September 2025, the acquisition of long-established manufacturer Townscape Products Limited transformed Broxap's manufacturing capability through the addition of concrete products and Hostile Vehicle Mitigation (HVM) solutions, bolstering its position within the public realm market.

Broxap Holdings Limited
Strategic report (continued)
For the year ended 31 December 2025
- 2 -

Principal Risks and Uncertainties

Principal risks that could affect our operations and future performance include cybersecurity threats, economic uncertainty, inflationary pressures, geopolitical uncertainties affecting supply chains and input costs, public sector spending constraints, labour availability, and health, safety, and compliance obligations.

Mitigation measures include secure IT infrastructure, prudent financial management, workforce development, accredited management systems, and diversification across customers, sectors, and products.

The Board of Directors reviews risk exposure regularly as part of its commitment to protecting the long-term sustainability of the business.

Non-Financial and Sustainability Information

In addition to financial performance, the Board monitors a range of non-financial indicators covering health and safety, quality, environmental performance, employee wellbeing, and governance.

Health & Safety: The business recorded zero workplace accidents and zero lost-time incidents resulting from injury.

Quality Assurance: During 2025, 99% of customer satisfaction surveys relating to installation projects received ratings of "Acceptable" or higher, and we achieved a 99.5% right-first-time delivery rate.

Environmental Management: The Company maintained its Zero Waste to Landfill status and continued to support its Net Zero ambitions through investment in sustainable manufacturing practices and resource efficiency.

Governance is supported through financial oversight, risk management, ethical business practices, and regular compliance reviews.

Future Outlook

During 2026 and beyond, our focus will be on maximising the return from recent strategic investments whilst continuing to strengthen Broxap's operational capability and market position.

The Directors remain focused on delivering sustainable growth through disciplined investment, operational excellence, and long-term value creation for customers, employees, suppliers, shareholders, and the communities the business serves.

Part of our strategy is to make acquisitions, where these broaden our product portfolio and expand our customer base, and create a platform for future sustainable organic growth.

The Directors remain focused on ensuring Broxap delivers value for customers, employees, suppliers, shareholders, and the communities it serves.

On behalf of the board

Mr R C Lee
Chairman
4 August 2026
Broxap Holdings Limited
Directors' report
For the year ended 31 December 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The principal activity of the company and group continued to be that of a designer and manufacturer of street furniture.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £2,240,5 00 (2024 - £1,726,000). The director s do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mrs M Lee
Mrs S Brown
Mrs L Lee
Mr R C Lee
Miss R G Lee
Mr R Lee
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

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 about 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.

There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.

Broxap Holdings Limited
Directors' report (continued)
For the year ended 31 December 2025
- 4 -
Statement of directors' responsibilities

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

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

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

- select suitable accounting policies and then apply them consistently;

- make judgements and accounting estimates that are reasonable and prudent;

- state whether applicable U nited K ingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.

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

Strategic report

The true group has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report.

Statement of disclosure to auditor

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

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to groups and companies entitled to the exemptions of the small companies regime.

On behalf of the board
Mr R C Lee
Chairman
4 August 2026
Broxap Holdings Limited
Independent auditor's report
To the members of Broxap Holdings Limited
- 5 -
Opinion

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

In our opinion the financial statements:

- give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2025 and of the group's profit for the year 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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and 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 directors with respect to going concern are described in the relevant sections of this report.

Other information

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

We have nothing to report in this regard.

Broxap Holdings Limited
Independent auditor's report (continued)
To the members of Broxap Holdings Limited
- 6 -

Opinions on other matters prescribed by the Companies Act 2006

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

- T he information given in the strategic report and the directors' r eport for the financial year for which the financial statements are prepared is consistent with the financial statements; and

- The strategic report and the directors' 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 group and the parent company and their environment obtained in the course of the audit, we have not identifie d material misstatements in the strategic report or the directors' r eport.

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 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 directors' remuneration specified by law are not made; or

- we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' r esponsibilities s tatement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and 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 directors either intend to liquidate the group or parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

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

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

- the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

- we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the company;

- we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

- identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

Broxap Holdings Limited
Independent auditor's report (continued)
To the members of Broxap Holdings Limited
- 7 -

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

- considering the internal controls in place to mitigate risks of fraud and non compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:

- performed analytical procedures to identify any unusual or unexpected relationships;

- tested journal entries to identify unusual transactions; and

- assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

- agreeing financial statement disclosures to underlying supporting documentation;

- enquiring of management as to actual and potential litigation and claims; and

- reviewing correspondence with HMRC, relevant regulators, and the company's legal advisors.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

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

Use of our report

This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Stacey Parr FCCA (Senior Statutory Auditor)
For and on behalf of DJH Audit Limited, Statutory Auditor
Accountants
The Glades
Festival Way
Festival Park
Stoke-on-Trent
Staffordshire
ST1 5SQ
7 August 2026
BROXAP HOLDINGS LIMITED
Broxap Holdings Limited
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
as restated
Notes
£
£
Turnover
3
40,142,571
35,518,268
Cost of sales
(24,634,427)
(21,342,222)
Gross profit
15,508,144
14,176,046
Distribution costs
(1,980,236)
(1,713,158)
Administrative expenses
(9,929,217)
(8,296,257)
Other operating income
5,154
8,790
Operating profit
4
3,603,845
4,175,421
Interest receivable and similar income
7
10,454
36,322
Interest payable and similar expenses
8
(38,649)
(2,809)
Amounts written off investments
9
945
495
Profit before taxation
3,576,595
4,209,429
Tax on profit
10
(1,048,389)
(1,088,261)
Profit for the financial year
27
2,528,206
3,121,168
Profit for the financial year is all attributable to the owners of the parent company.
BROXAP HOLDINGS LIMITED
Broxap Holdings Limited
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
13
1,387,497
1,429,099
Other intangible assets
13
124,248
144,756
Total intangible assets
1,511,745
1,573,855
Tangible assets
14
14,683,428
11,509,814
Investment property
15
500,000
-
0
Investments
16
4,071
2,925
16,699,244
13,086,594
Current assets
Stocks
18
2,980,161
2,013,967
Debtors falling due after more than one year
19
82,079
64,240
Debtors falling due within one year
19
6,899,045
4,756,525
Cash at bank and in hand
191,871
1,028,515
10,153,156
7,863,247
Creditors: amounts falling due within one year
20
(8,630,721)
(5,804,620)
Net current assets
1,522,435
2,058,627
Total assets less current liabilities
18,221,679
15,145,221
Creditors: amounts falling due after more than one year
21
(2,500,000)
-
0
Provisions for liabilities
Deferred tax liability
23
1,586,142
1,297,390
(1,586,142)
(1,297,390)
Net assets
14,135,537
13,847,831
Capital and reserves
Called up share capital
25
824
824
Other reserves
27
149,448
149,448
Profit and loss reserves
27
13,985,265
13,697,559
Total equity
14,135,537
13,847,831
BROXAP HOLDINGS LIMITED
Broxap Holdings Limited
GROUP BALANCE SHEET (continued)
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -

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

The financial statements were approved by the board of directors and authorised for issue on 4 August 2026 and are signed on its behalf by:
04 August 2026
Mr R C Lee
Chairman
Company registration number 04788731 (England and Wales)
BROXAP HOLDINGS LIMITED
Broxap Holdings Limited
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
13
1,387,497
1,429,099
Tangible assets
14
5,826,251
5,721,524
Investments
16
3,309,726
500,001
10,523,474
7,650,624
Current assets
Debtors
19
133,438
-
0
Cash at bank and in hand
239
97
133,677
97
Creditors: amounts falling due within one year
20
(1,434,163)
(1,691,391)
Net current liabilities
(1,300,486)
(1,691,294)
Total assets less current liabilities
9,222,988
5,959,330
Creditors: amounts falling due after more than one year
21
(2,500,000)
-
0
Provisions for liabilities
Deferred tax liability
23
103,790
103,790
(103,790)
(103,790)
Net assets
6,619,198
5,855,540
Capital and reserves
Called up share capital
25
824
824
Other reserves
27
149,448
149,448
Profit and loss reserves
27
6,468,926
5,705,268
Total equity
6,619,198
5,855,540
BROXAP HOLDINGS LIMITED
Broxap Holdings Limited
COMPANY BALANCE SHEET (continued)
AS AT 31 DECEMBER 2025
31 December 2025
- 12 -

As permitted by section 408 of the Companies Act 2006, the c ompany has not presented its own profit and loss account and related notes. The c ompany’s profit for the year was £3,004,158 (2024 - £2,834,210 profit).

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

The financial statements were approved by the board of directors and authorised for issue on 4 August 2026 and are signed on its behalf by:
04 August 2026
Mr R C Lee
Chairman
Company registration number 04788731 (England and Wales)
BROXAP HOLDINGS LIMITED
Broxap Holdings Limited
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
Share capital
Special reserve
Profit and loss reserves
Total
Notes
£
£
£
£
As restated for the period ended 31 December 2024:
Balance at 1 January 2024
824
149,448
12,302,391
12,452,663
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
3,121,168
3,121,168
Dividends
11
-
-
(1,726,000)
(1,726,000)
Balance at 31 December 2024
824
149,448
13,697,559
13,847,831
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
2,528,206
2,528,206
Dividends
11
-
-
(2,240,500)
(2,240,500)
Balance at 31 December 2025
824
149,448
13,985,265
14,135,537
BROXAP HOLDINGS LIMITED
Broxap Holdings Limited
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
Share capital
Special reserve
Profit and loss reserves
Total
Notes
£
£
£
£
As restated for the period ended 31 December 2024:
Balance at 1 January 2024
824
149,448
4,597,058
4,747,330
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
2,834,210
2,834,210
Dividends
11
-
-
(1,726,000)
(1,726,000)
Balance at 31 December 2024
824
149,448
5,705,268
5,855,540
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
3,004,158
3,004,158
Dividends
11
-
-
(2,240,500)
(2,240,500)
Balance at 31 December 2025
824
149,448
6,468,926
6,619,198
BROXAP HOLDINGS LIMITED
Broxap Holdings Limited
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
32
4,980,092
4,852,175
Interest paid
(38,649)
(2,809)
Income taxes paid
(1,003,845)
(463,396)
Net cash inflow from operating activities
3,937,598
4,385,970
Investing activities
Purchase of business
(2,269,452)
-
Purchase of intangible assets
(244,267)
(2,693)
Purchase of tangible fixed assets
(2,553,678)
(3,694,520)
Proceeds from disposal of tangible fixed assets
23,000
3,317
Purchase of investments
201
-
Interest received
10,375
36,250
Dividends received
79
72
Net cash used in investing activities
(5,033,742)
(3,657,574)
Financing activities
Proceeds from new bank loans
2,500,000
-
Dividends paid to equity shareholders
(2,240,500)
(1,726,000)
Net cash generated from/(used in) financing activities
259,500
(1,726,000)
Net decrease in cash and cash equivalents
(836,644)
(997,604)
Cash and cash equivalents at beginning of year
1,028,515
2,026,119
Cash and cash equivalents at end of year
191,871
1,028,515
Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS
For the year ended 31 December 2025
- 16 -
1
Accounting policies
Company information

Broxap Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Apedale Works, Chesterton, Newcastle-under-Lyme, Staffordshire, ST5 6BD.

The group consists of Broxap Holdings Limited and all of its subsidiaries.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

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

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

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

- Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

1.2
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Broxap Holdings Limited together with all entities controlled by the parent company (its subsidiaries).

All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the g roup.

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.3
Going concern

A t the time of approving the financial statements, t he directors have a reasonable expectation that the group and parent company ha ve adequate resources to continue in operational existence for the foreseeable future. Thus t he directors continue to adopt the going concern basis of accounting in preparing the financial statements.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 17 -
1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Turnover from installations is recognised on completion of the installation.

1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years or 20 years.

1.6
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Software
20% straight line
Patents & licences
10% straight line
1.7
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
Not depreciated
Plant and equipment
10% or 20% straight line
Motor vehicles, plant and machinery
8% or 16.67% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 18 -

Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.

Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and loss are recognised in profit or loss.

1.8
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value a t the reporting end date. Changes in fair value are recognised in profit or loss.

1.9
Fixed asset investments

Equity in vest ments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

I n the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

Interests in listed investments are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Transaction costs are expensed to or as incurred. Changes in fair value are recognised in other comprehensive income except to the extent that a gain reverses a loss previously recognised in or , or a loss exceeds the accumulated gains recognised in equity; such gains and loss are recognised in or .

1.10
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

1.11
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined on the first in first out (FIFO) method. The c ost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 19 -

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.12
Cash and cash equivalents

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

1.13
Financial instruments

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

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

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

Basic financial assets

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

Impairment of financial assets

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

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

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

Derecognition of financial assets

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

Classification of financial liabilities

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

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 20 -
Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group companies, 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 paymen ts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

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

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.14
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.15
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.16
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

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

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

1.17
Retirement benefits

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

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 21 -
1.18
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

1.19

Leases

As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.20

Research and development

The introduction of new and innovative products, designs and more efficient manufacturing processes

remains a key element of the Company's future strategy. The Company aims to identify future market trends and then to invest in research and development activities to develop products that meet these needs. Investment in the development of new market leading products has continued across the year to take advantage of new opportunities and maintain the Company's position at the forefront of the sector. The Company's accounting policy for research and development is that costs are written off to the profit and loss account in the year in which the expenditure is incurred.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

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.

(i) Property Valuation

The Group regularly reviews and assesses the carrying value of its property by monitoring changes in the market since the last formal valuation by a chartered surveyor, if there were any indication that the valuation of such items had been materially impacted the Group would recognise any such changes in the financial statements as necessary.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
- 22 -
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sale of goods
35,595,232
31,143,447
Installations
4,547,339
4,374,821
40,142,571
35,518,268
2025
2024
£
£
Turnover analysed by geographical market
UK
39,614,779
35,374,739
Europe
268,115
52,731
Rest of World
259,677
90,798
40,142,571
35,518,268
2025
2024
£
£
Other revenue
Interest income
10,375
36,250
Dividends received
79
72
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange gains
(10,865)
(17,962)
Fees payable to the group's auditor for the audit of the group's financial statements
3,820
3,675
Depreciation of tangible fixed assets
782,706
638,585
Impairment of tangible fixed assets
-
(73,429)
Loss on disposal of tangible fixed assets
31,307
15,294
Amortisation of intangible assets
306,377
268,308
Release of negative goodwill
(178,754)
-
Operating lease charges
144,362
69,561
Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
- 23 -
5
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Administration
144
114
-
-
Manufacturing
131
123
-
-
Directors
5
5
-
-
Total
280
242
0
0

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
10,456,651
8,771,695
-
0
-
0
Social security costs
1,271,085
918,958
-
-
Pension costs
336,990
297,695
-
0
-
0
12,064,726
9,988,348
-
0
-
0
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
114,551
116,158
Company pension contributions to defined contribution schemes
2,108
2,874
116,659
119,032
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
10,375
36,250
Other income from investments
Dividends received
79
72
Total income
10,454
36,322
Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
- 24 -
8
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
38,649
2,809
9
Other gains and losses
2025
2024
£
£
Fair value gains/(losses) on financial instruments
Gain on financial assets held at fair value through profit or loss
1,146
495
Other gains/(losses)
Loss on investments
(201)
-
945
495
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
759,638
854,188
Deferred tax
Origination and reversal of timing differences
288,751
234,073
Total tax charge
1,048,389
1,088,261
Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
10
Taxation
(Continued)
- 25 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
3,576,595
4,209,429
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
894,149
1,052,357
Effects of:
Expenses that are not deductible in determining taxable profit
73,496
55,717
Income not taxable in determining taxable profit
(4,174)
(18,498)
Gains not taxable
(240)
-
0
Utilisation of tax losses not previously recognised
(1,450)
-
0
Deferred tax adjustments in respect of prior years
69,593
-
0
Superdeduction
-
0
8,135
Pension creditor
1,811
(1,787)
Timing differences
(20,843)
(7,663)
Pre-acquisition losses
36,047
-
Taxation charge in the financial statements
1,048,389
1,088,261
11
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
2,240,500
1,726,000
12
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2025
2024
Notes
£
£
In respect of:
Property, plant and equipment
14
-
(73,429)
Recognised in:
Administrative expenses
-
(73,429)

The impairment losses/reversals are in respect of the property revaluation of financial assets are recognised in other gains and losses in the profit and loss account.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
- 26 -
13
Intangible fixed assets
Group
Goodwill
Negative goodwill
Software
Patents & licences
Total
£
£
£
£
£
Cost
At 1 January 2025
3,456,223
-
0
365,225
8,086
3,829,534
Additions
-
0
-
0
56,250
1,975
58,225
Additions - separately acquired
186,042
(178,754)
-
0
-
0
7,288
Goodwill released
-
0
178,754
-
0
-
0
178,754
At 31 December 2025
3,642,265
-
0
421,475
10,061
4,073,801
Amortisation and impairment
At 1 January 2025
2,027,124
-
0
227,398
1,157
2,255,679
Amortisation charged for the year
227,644
-
0
77,875
858
306,377
At 31 December 2025
2,254,768
-
0
305,273
2,015
2,562,056
Carrying amount
At 31 December 2025
1,387,497
-
0
116,202
8,046
1,511,745
At 31 December 2024
1,429,099
-
0
137,827
6,929
1,573,855
Company
Goodwill
£
Cost
At 1 January 2025
3,456,223
Additions
186,042
At 31 December 2025
3,642,265
Amortisation and impairment
At 1 January 2025
2,027,124
Amortisation charged for the year
227,644
At 31 December 2025
2,254,768
Carrying amount
At 31 December 2025
1,387,497
At 31 December 2024
1,429,099

The goodwill acquired in the year arose from the acquisition of the trade and assets from Turvec Holdings Limited and Turvec Solutions Limited. The negative goodwill arose from the acquisition of Townscape Products Limited.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
- 27 -
14
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Motor vehicles, plant and machinery
Total
£
£
£
£
Cost or valuation
At 1 January 2025
6,059,133
2,074,939
9,536,661
17,670,733
Additions
104,727
808,646
1,172,254
2,085,627
Business combinations
1,925,000
-
0
-
0
1,925,000
Disposals
-
0
(11,320)
(160,055)
(171,375)
At 31 December 2025
8,088,860
2,872,265
10,548,860
21,509,985
Depreciation and impairment
At 1 January 2025
337,609
1,287,143
4,536,167
6,160,919
Depreciation charged in the year
-
0
195,329
587,377
782,706
Eliminated in respect of disposals
-
0
(10,127)
(106,941)
(117,068)
At 31 December 2025
337,609
1,472,345
5,016,603
6,826,557
Carrying amount
At 31 December 2025
7,751,251
1,399,920
5,532,257
14,683,428
At 31 December 2024
5,721,524
787,796
5,000,494
11,509,814
Company
Freehold land and buildings
£
Cost or valuation
At 1 January 2025
6,059,133
Additions
104,727
At 31 December 2025
6,163,860
Depreciation and impairment
At 1 January 2025 and 31 December 2025
337,609
Carrying amount
At 31 December 2025
5,826,251
At 31 December 2024
5,721,524

More information on impairment movements in the year is given in note 12.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
14
Tangible fixed assets
(Continued)
- 28 -

Freehold land and buildings with a carrying amount of £1,925,000 was revalued at 31 March 2025 by Musson Liggins Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

The following asse t s are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

2025
2024
£
£
Group
Cost
4,677,549
4,137,609
15
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 January 2025 and 31 December 2025
-
-
Additions through business combinations
500,000
-
At 31 December 2025
500,000
-

Investment property comprises of commercial property. The fair value of investment property has been arrived at on the basis of a valuation carried out at 31 March 2025 by Musson Liggins Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

16
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
17
-
0
-
0
3,309,726
500,001
Listed investments
4,071
2,925
-
0
-
0
4,071
2,925
3,309,726
500,001
Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
16
Fixed asset investments
(Continued)
- 29 -
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 January 2025
2,925
Valuation changes
1,146
At 31 December 2025
4,071
Carrying amount
At 31 December 2025
4,071
At 31 December 2024
2,925
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
500,001
Additions
2,809,725
At 31 December 2025
3,309,726
Carrying amount
At 31 December 2025
3,309,726
At 31 December 2024
500,001
17
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Broxap Limited
1
Ordinary
100.00
-
Broxap Design and Build Limited
1
Ordinary
100.00
-
Streetscene Limited
1
Ordinary
0
100.00
Hillsyde Foundry (Staffordshire) Limited
1
Ordinary
0
100.00
Bollards Limited
1
Ordinary
0
100.00
Hand Made Places Limited
1
Ordinary
0
100.00
Sunshinegym Limited
1
Ordinary
0
100.00
Broxap & Corby Limited
1
Ordinary
0
98.00
Dorothea Limited
1
Ordinary
0
100.00
Townscape Products Limited
2
Ordinary
100.00
-
Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
17
Subsidiaries
(Continued)
- 30 -

Registered office addresses (all UK unless otherwise indicated):

1
Rowhurst Industrial Estate, Chesterton, Newcastle Under Lyme, Staffordshire, ST5 6BD
2
Fulwood Road South, Sutton In Ashfield, Nottinghamshire, NG17 2JZ

Subsidiary audit exemption

The following subsidiaries are claiming exemption from audit under Section 479A of the Companies Act 2006:

Townscape Products Limited - Company number 01162845

18
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
2,081,441
1,736,147
-
-
Work in progress
111,783
36,048
-
-
Finished goods and goods for resale
786,937
241,772
-
0
-
0
2,980,161
2,013,967
-
-

19
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
5,762,310
4,173,205
-
0
-
0
Amounts owed by group undertakings
-
0
-
0
133,438
-
0
Prepayments and accrued income
1,136,735
583,320
-
0
-
0
6,899,045
4,756,525
133,438
-
Amounts falling due after more than one year:
Trade debtors
82,079
64,240
-
0
-
0
Total debtors
6,981,124
4,820,765
133,438
-
Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
- 31 -
20
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
4,731,114
3,938,840
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
-
0
952,235
Corporation tax payable
188,053
381,352
-
0
-
0
Other taxation and social security
705,213
436,185
-
0
-
0
Other creditors
1,472,113
786,956
1,384,163
715,605
Accruals and deferred income
1,534,228
261,287
50,000
23,551
8,630,721
5,804,620
1,434,163
1,691,391
21
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
22
2,500,000
-
0
2,500,000
-
0
22
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
2,500,000
-
0
2,500,000
-
0
Payable after one year
2,500,000
-
0
2,500,000
-
0

The long-term loans are secured against land and buildings owned by the company including a fixed charge and negative pledge.

During the period ended 31 December 2025, the company received a bank loan carrying interest at the Bank of England base rate plus 2.00% margin with a repayment term of 3 years.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
- 32 -
23
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
1,950,390
1,297,390
Revaluations
(364,248)
-
1,586,142
1,297,390
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
103,790
103,790
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 January 2025
1,297,390
103,790
Charge to profit or loss
288,752
-
Liability at 31 December 2025
1,586,142
103,790
24
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
336,990
297,695

A group company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund. Contributions totalling £86,671 (2024 - £70,380) were payable to the fund at the balance sheet date and are included in creditors.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
- 33 -
25
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
336
336
336
336
Ordinary A shares of £1 each
4
4
4
4
Ordinary B shares of £1 each
201
201
201
201
Ordinary C shares of £1 each
143
143
143
143
Ordinary D shares of £1 each
42
42
42
42
Ordinary E shares of £1 each
5
5
5
5
Ordinary F shares of £1 each
21
21
21
21
Ordinary G shares of £1 each
24
24
24
24
Ordinary H shares of £1 each
24
24
24
24
Ordinary I shares of £1 each
24
24
24
24
824
824
824
824

The Ordinary, G, H and I shareholders enjoy the right to receive notice of general meetings of the company and to attend all meetings. They are entitled to a dividend. They are entitled to participate in all distributions. The shares are not to be redeemed.

The Ordinary A shareholders are not entitled to receive notice of general meetings of the company or to attend and vote thereat. On a return of capital each Ordinary A shareholder is entitled to the nominal value but shall carry no other rights to capital. In all other respects the shares rank pari passu with the Ordinary Shares.

The Ordinary B, C, D, E and F shareholders do not have any rights to be notified of or attend the AGM. They are entitled to a dividend. They are entitled to participate in all distributions, but this is limited to return of capital. The shares are not to be redeemed.

26
Capital commitments

The group had capital commitments of £476,363 at 31 December 2025 (2024 - £450,622).

27
Reserves
Revaluation reserve

The special reserves consists of the realisation of profits from the revaluation reserve, transferred at the date of the property disposal.

Profit and loss reserves

Profit and loss reserves are made up of accumulated profits less accumulated losses and distributions

to shareholders.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
- 34 -
28
Acquisition of a business

On 3rd September 2025 the group acquired 100 percent of the issued capital of Townscape Products Limited.

The following table summarises the consideration payable by the group, the fair value of assets acquired and liabilities assumed at the acquisition date.

The total negative goodwill of £178,724 recognised in the consolidated financial statements was written off in full during the year.

The negative goodwill arising on the acquisition of Townscape Products Limited has been calculated as the difference between the fair value of the consideration payable by the group on the acquisition of Townscape Products Limited and the fair value of the net assets acquired, as set out below:

Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Property, plant and equipment (a)
536,372
1,456,947
1,993,319
Investment property (b)
330,567
169,433
500,000
Investments
201
-
201
Inventories
300,505
-
300,505
Trade and other receivables
386,605
-
386,605
Cash and cash equivalents
182,858
-
182,858
Trade and other payables
(324,100)
-
(324,100)
Tax liabilities
(50,909)
-
(50,909)
Total identifiable net assets
1,362,099
1,626,380
2,988,479
Goodwill
(178,754)
Total consideration
2,809,725
The consideration was satisfied by:
£
Cash
2,702,367
Deferred consideration
50,000
Legal fees and stamp duty
57,358
2,809,725

The adjustments arising on acquisition were in respect of the following:

- (a) Increase in property, plant and equipment to a third party valuation on acquisition.

- (b) An increase in investment property acquired to a third party valuation on acquisition.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
28
Acquisition of a business
(Continued)
- 35 -
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
284,654
Loss after tax
(133,750)
29
Operating lease commitments

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2025
2024
2025
2024
£
£
£
£
Within 1 year
145,494
88,376
-
-
Years 2-5
151,102
164,169
-
-
296,596
252,545
-
-
30
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
710,110
575,541

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2025
2024
£
£
Group
Directors' loan accounts
1,384,163
715,605
Other information

Ordinary dividends were paid to the directors during the year amounting to £2,174,500 (2024 - £1,640,000)

31
Controlling party

The controlling party of the group is R C Lee and the executors of the estate of J S Lee.

Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
- 36 -
32
Cash generated from group operations
2025
2024
£
£
Profit after taxation
2,528,206
3,121,168
Adjustments for:
Taxation charged
1,048,389
1,088,261
Finance costs
38,649
2,809
Investment income
(10,454)
(36,322)
Loss on disposal of tangible fixed assets
31,307
15,294
Amortisation and impairment of intangible assets
306,377
268,308
Depreciation and impairment of tangible fixed assets
782,706
565,156
Other gains and losses
(945)
(495)
Movements in working capital:
Increase in stocks
(665,689)
(172,515)
Increase in debtors
(1,773,754)
(519,166)
Increase in creditors
2,695,300
519,677
Cash generated from operations
4,980,092
4,852,175
33
Analysis of changes in net funds/(debt) - group
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
1,028,515
(836,644)
191,871
Borrowings excluding overdrafts
-
(2,500,000)
(2,500,000)
1,028,515
(3,336,644)
(2,308,129)
34
Prior period adjustment
Changes to the profit and loss account - group
As previously reported
Adjustment
As restated
Period ended 31 December 2024
£
£
£
Cost of sales
(20,808,739)
(533,483)
(21,342,222)
Distribution costs
(2,246,641)
533,483
(1,713,158)
Profit after taxation
3,121,168
-
3,121,168
Broxap Holdings Limited
NOTES TO THE GROUP FINANCIAL STATEMENTS (continued)
For the year ended 31 December 2025
34
Prior period adjustment
(Continued)
- 37 -
Notes to reconciliation

During the year, management reviewed the classification of carriage inwards and determined that costs previously presented with distribution costs are more appropriately classified as cost of sales. Accordingly, comparative information for the prior year has been reclassified to conform with the current year's position.

2025-12-31 2025-01-01 false false CCH Software CCH Accounts Production 2026.100 Mrs M Lee Mrs S Brown Mrs L Lee Miss R G Lee Mr R Lee Mr R Lee Mr R C Lee false 04788731 bus:Consolidated 2025-01-01 2025-12-31 04788731 2025-01-01 2025-12-31 04788731 bus:Director1 2025-01-01 2025-12-31 04788731 bus:Director2 2025-01-01 2025-12-31 04788731 bus:Director3 2025-01-01 2025-12-31 04788731 bus:CompanySecretaryDirector1 2025-01-01 2025-12-31 04788731 bus:Director4 2025-01-01 2025-12-31 04788731 bus:Director5 2025-01-01 2025-12-31 04788731 bus:CompanySecretary1 2025-01-01 2025-12-31 04788731 bus:Director6 2025-01-01 2025-12-31 04788731 bus:RegisteredOffice 2025-01-01 2025-12-31 04788731 2025-12-31 04788731 bus:Consolidated 2025-12-31 04788731 bus:Consolidated 2024-01-01 2024-12-31 04788731 2024-01-01 2024-12-31 04788731 core:Goodwill bus:Consolidated 2025-12-31 04788731 core:Goodwill bus:Consolidated 2024-12-31 04788731 core:IntangibleAssetsOtherThanGoodwill bus:Consolidated 2025-12-31 04788731 core:IntangibleAssetsOtherThanGoodwill bus:Consolidated 2024-12-31 04788731 bus:Consolidated 2024-12-31 04788731 core:Goodwill 2025-12-31 04788731 core:Goodwill 2024-12-31 04788731 core:NegativeGoodwill bus:Consolidated 2025-12-31 04788731 core:ComputerSoftware bus:Consolidated 2025-12-31 04788731 core:PatentsTrademarksLicencesConcessionsSimilar bus:Consolidated 2025-12-31 04788731 core:NegativeGoodwill bus:Consolidated 2024-12-31 04788731 core:ComputerSoftware bus:Consolidated 2024-12-31 04788731 core:PatentsTrademarksLicencesConcessionsSimilar bus:Consolidated 2024-12-31 04788731 2024-12-31 04788731 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2025-12-31 04788731 core:PlantMachinery bus:Consolidated 2025-12-31 04788731 core:MotorVehicles bus:Consolidated 2025-12-31 04788731 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2024-12-31 04788731 core:PlantMachinery bus:Consolidated 2024-12-31 04788731 core:MotorVehicles bus:Consolidated 2024-12-31 04788731 core:LandBuildings core:OwnedOrFreeholdAssets 2025-12-31 04788731 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 04788731 core:AfterOneYear bus:Consolidated 2025-12-31 04788731 core:AfterOneYear bus:Consolidated 2024-12-31 04788731 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2025-12-31 04788731 core:CurrentFinancialInstruments bus:Consolidated 2024-12-31 04788731 core:CurrentFinancialInstruments core:ContinuingOperations core:WithinOneYear bus:Consolidated 2025-12-31 04788731 core:CurrentFinancialInstruments core:ContinuingOperations core:WithinOneYear bus:Consolidated 2024-12-31 04788731 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 04788731 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 04788731 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2024-12-31 04788731 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 04788731 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 04788731 core:ShareCapital bus:Consolidated 2025-12-31 04788731 core:ShareCapital bus:Consolidated 2024-12-31 04788731 core:OtherMiscellaneousReserve bus:Consolidated 2025-12-31 04788731 core:OtherMiscellaneousReserve bus:Consolidated 2024-12-31 04788731 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2025-12-31 04788731 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-12-31 04788731 core:ShareCapital 2025-12-31 04788731 core:ShareCapital 2024-12-31 04788731 core:OtherMiscellaneousReserve 2025-12-31 04788731 core:OtherMiscellaneousReserve 2024-12-31 04788731 core:RetainedEarningsAccumulatedLosses 2025-12-31 04788731 core:RetainedEarningsAccumulatedLosses 2024-12-31 04788731 core:ShareCapital bus:Consolidated 2023-12-31 04788731 2023-12-31 04788731 core:ShareCapital 2023-12-31 04788731 bus:Consolidated 2023-12-31 04788731 core:Goodwill 2025-01-01 2025-12-31 04788731 core:IntangibleAssetsOtherThanGoodwill 2025-01-01 2025-12-31 04788731 core:ComputerSoftware 2025-01-01 2025-12-31 04788731 core:PatentsTrademarksLicencesConcessionsSimilar 2025-01-01 2025-12-31 04788731 core:LandBuildings core:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 04788731 core:PlantMachinery 2025-01-01 2025-12-31 04788731 core:MotorVehicles 2025-01-01 2025-12-31 04788731 core:UKTax bus:Consolidated 2025-01-01 2025-12-31 04788731 core:UKTax bus:Consolidated 2024-01-01 2024-12-31 04788731 bus:Consolidated 1 2025-01-01 2025-12-31 04788731 bus:Consolidated 1 2024-01-01 2024-12-31 04788731 bus:Consolidated 2 2025-01-01 2025-12-31 04788731 bus:Consolidated 2 2024-01-01 2024-12-31 04788731 bus:Consolidated 3 2025-01-01 2025-12-31 04788731 bus:Consolidated 3 2024-01-01 2024-12-31 04788731 bus:Consolidated 4 2025-01-01 2025-12-31 04788731 bus:Consolidated 4 2024-01-01 2024-12-31 04788731 core:Goodwill bus:Consolidated 2024-12-31 04788731 core:NegativeGoodwill bus:Consolidated 2024-12-31 04788731 core:ComputerSoftware bus:Consolidated 2024-12-31 04788731 core:PatentsTrademarksLicencesConcessionsSimilar bus:Consolidated 2024-12-31 04788731 bus:Consolidated 2024-12-31 04788731 core:Goodwill 2024-12-31 04788731 core:Goodwill core:InternallyGeneratedIntangibleAssets bus:Consolidated 2025-01-01 2025-12-31 04788731 core:NegativeGoodwill core:InternallyGeneratedIntangibleAssets bus:Consolidated 2025-01-01 2025-12-31 04788731 core:ComputerSoftware core:InternallyGeneratedIntangibleAssets bus:Consolidated 2025-01-01 2025-12-31 04788731 core:PatentsTrademarksLicencesConcessionsSimilar core:InternallyGeneratedIntangibleAssets bus:Consolidated 2025-01-01 2025-12-31 04788731 core:InternallyGeneratedIntangibleAssets bus:Consolidated 2025-01-01 2025-12-31 04788731 core:Goodwill core:ExternallyAcquiredIntangibleAssets bus:Consolidated 2025-01-01 2025-12-31 04788731 core:NegativeGoodwill core:ExternallyAcquiredIntangibleAssets bus:Consolidated 2025-01-01 2025-12-31 04788731 core:ComputerSoftware core:ExternallyAcquiredIntangibleAssets bus:Consolidated 2025-01-01 2025-12-31 04788731 core:PatentsTrademarksLicencesConcessionsSimilar core:ExternallyAcquiredIntangibleAssets bus:Consolidated 2025-01-01 2025-12-31 04788731 core:Goodwill core:ExternallyAcquiredIntangibleAssets 2025-01-01 2025-12-31 04788731 core:Goodwill bus:Consolidated 2025-01-01 2025-12-31 04788731 core:NegativeGoodwill bus:Consolidated 2025-01-01 2025-12-31 04788731 core:ComputerSoftware bus:Consolidated 2025-01-01 2025-12-31 04788731 core:PatentsTrademarksLicencesConcessionsSimilar bus:Consolidated 2025-01-01 2025-12-31 04788731 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2024-12-31 04788731 core:PlantMachinery bus:Consolidated 2024-12-31 04788731 core:MotorVehicles bus:Consolidated 2024-12-31 04788731 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 04788731 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2025-01-01 2025-12-31 04788731 core:PlantMachinery bus:Consolidated 2025-01-01 2025-12-31 04788731 core:MotorVehicles bus:Consolidated 2025-01-01 2025-12-31 04788731 core:ListedExchangeTraded bus:Consolidated 2025-12-31 04788731 core:ListedExchangeTraded bus:Consolidated 2024-12-31 04788731 core:ListedExchangeTraded 2025-12-31 04788731 core:ListedExchangeTraded 2024-12-31 04788731 core:Subsidiary1 2025-01-01 2025-12-31 04788731 core:Subsidiary2 2025-01-01 2025-12-31 04788731 core:Subsidiary3 2025-01-01 2025-12-31 04788731 core:Subsidiary4 2025-01-01 2025-12-31 04788731 core:Subsidiary5 2025-01-01 2025-12-31 04788731 core:Subsidiary6 2025-01-01 2025-12-31 04788731 core:Subsidiary7 2025-01-01 2025-12-31 04788731 core:Subsidiary8 2025-01-01 2025-12-31 04788731 core:Subsidiary9 2025-01-01 2025-12-31 04788731 core:Subsidiary10 2025-01-01 2025-12-31 04788731 core:Subsidiary1 1 2025-01-01 2025-12-31 04788731 core:Subsidiary2 2 2025-01-01 2025-12-31 04788731 core:Subsidiary3 3 2025-01-01 2025-12-31 04788731 core:Subsidiary4 4 2025-01-01 2025-12-31 04788731 core:Subsidiary5 5 2025-01-01 2025-12-31 04788731 core:Subsidiary6 6 2025-01-01 2025-12-31 04788731 core:Subsidiary7 7 2025-01-01 2025-12-31 04788731 core:Subsidiary8 8 2025-01-01 2025-12-31 04788731 core:Subsidiary9 9 2025-01-01 2025-12-31 04788731 core:Subsidiary10 10 2025-01-01 2025-12-31 04788731 core:CurrentFinancialInstruments bus:Consolidated 2025-12-31 04788731 core:CurrentFinancialInstruments 2025-12-31 04788731 core:CurrentFinancialInstruments 2024-12-31 04788731 core:Non-currentFinancialInstruments bus:Consolidated 2025-12-31 04788731 core:Non-currentFinancialInstruments bus:Consolidated 2024-12-31 04788731 core:Non-currentFinancialInstruments 2025-12-31 04788731 core:Non-currentFinancialInstruments 2024-12-31 04788731 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2025-12-31 04788731 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2024-12-31 04788731 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 04788731 bus:FRS102 2025-01-01 2025-12-31 04788731 bus:Audited 2025-01-01 2025-12-31 04788731 bus:ConsolidatedGroupCompanyAccounts 2025-01-01 2025-12-31 04788731 bus:FullAccounts 2025-01-01 2025-12-31 xbrli:pure xbrli:shares iso4217:GBP