ContentsAnnual Report and Financial Statements 2025 |
Company InformationAnnual Report and Financial Statements 2025 |
Directors |
Company Secretary |
Sherard Secretariat Services Limited |
Registered Office |
Chancery Exchange |
10 Furnival Street |
London |
EC4A 1AB |
United Kingdom |
Auditor |
Forvis Mazars LLP |
30 Old Bailey |
London |
EC4M 7AU |
United Kingdom |
Strategic ReportAnnual Report and Financial Statements 2025 |
Strategic ReportAnnual Report and Financial Statements 2025 |
Strategic ReportAnnual Report and Financial Statements 2025 |
Strategic ReportAnnual Report and Financial Statements 2025 |
Statement of Directors' responsibilitiesAnnual Report and Financial Statements 2025 |
Independent auditor's reportAnnual Report and Financial Statements 2025 |
Independent auditor's reportAnnual Report and Financial Statements 2025 |
Independent auditor's reportAnnual Report and Financial Statements 2025 |
Income statementAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Revenue | 4 | — | |
Cost of sales | ( | ( | |
Gross loss | ( | ( | |
Operating loss | ( | ( | |
Loss on disposal of investments | ( | ||
Release of provision for investments in fellow group companies | 6 | ||
Profit before interest and taxation | 4,943 | 1,583 | |
Finance income | 7 | ||
Finance expense | 8 | ( | ( |
Loss before taxation | 9 | ( | ( |
Tax credit on loss | 10 | ||
Loss for the year | ( | ( |
Statement of comprehensive incomeAnnual Report and Financial Statements 2025 |
2025 | 2024 | |
£'000 | £'000 | |
Loss for the year | ( | ( |
Other comprehensive income: Items that will not be reclassified to profit or loss: | ||
Actuarial (losses)/gains on post-employment benefit assets and obligations | ( | |
Tax relating to items that will not be reclassified to profit or loss | ( | |
Other comprehensive (expense)/income for the year, net of income tax | ( | |
Total comprehensive expense for the year | ( | ( |
Balance SheetAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Investment in subsidiary undertakings | 11 | ||
Current assets | |||
Debtors: amounts falling due within one year | 12 | ||
Debtors: amounts falling due after more than one year | 12 | ||
Cash at bank and in hand | |||
Total current assets | |||
Creditors: amounts falling due within one year | 13 | ( | ( |
Net current liabilities | ( | ( | |
Total assets less current liabilities | ( | ( | |
Net liabilities | ( | ( | |
Capital and reserves | |||
Share capital | 15 | ||
Share premium | 16 | ||
Retained earnings | ( | ( | |
Shareholders’ deficits | ( | ( |
Statement of changes in equityAnnual Report and Financial Statements 2025 |
Share Capital | Share Premium | Other equity instruments | Retained earnings | Total | |
£'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 January 2024 | ( | ( | |||
Loss for the year | — | — | — | ( | ( |
Other comprehensive income | — | — | — | ||
Total comprehensive expense | — | — | — | (2,255) | (2,255) |
Issue of shares | — | — | |||
Repayment/cancellation of other equity instruments | — | — | ( | — | ( |
Interest/dividends on other equity instrument | — | — | ( | ||
At 31 December 2024 | ( | ( |
Share Capital | Share Premium | Other equity instruments | Retained earnings | Total | |
£'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 January 2025 | ( | ( | |||
Loss for the year | — | — | — | ( | ( |
Other comprehensive expense | — | — | — | ( | ( |
Total comprehensive expense | — | — | — | (1,248) | (1,248) |
At 31 December 2025 | ( | ( |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Chancery Exchange |
10 Furnival Street |
London |
EC4A 1AB |
United Kingdom |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | |
£'000 | £'000 | |
Release for provision for impairment in investments in shares | ( | ( |
( | ( |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Interest arising on post-employment benefit obligations | 17 | ||
2025 | 2024 | |
£'000 | £'000 | |
Interest payable to fellow subsidiary undertakings | ||
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Short term and low value lease rentals | |||
Release of provision for investment in group companies | 6 | ( | ( |
Loss on disposal of investments | |||
(Credit)/Charges arising under post-employment benefit assets and obligations | ( |
Analysis of tax income | 2025 | 2024 |
£'000 | £'000 | |
Current tax | ||
Tax - Group relief | ( | ( |
UK corporation tax adjustment to prior periods | ( | |
Total current tax credit | ( | ( |
Deferred Tax - Pensions IAS 19 | ||
Deferred tax - transfers DT asset | ||
Deferred tax charge | ||
Change in respect of withholding tax (credit)/charge on post-employment benefit asset | (16) | 123 |
Total tax credit in income statement | ( | ( |
2025 | 2024 | ||
£'000 | £'000 | ||
Loss before income tax | ( | ( | |
Tax on loss calculated at standard rate | ( | ( | |
Effects of: | |||
(Decrease)/increase in tax from adjustment for prior periods | ( | ||
Expenses not deductible/ (income) not taxable | ( | ||
Tax effect of asset impairment reversal not taxable in determining taxable profit | ( | ||
Withholding tax on post-employment benefit asset | ( | ||
Other temporary differences | — | (148) | |
Tax credit | ( | ( |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | |||||
Gross | Deferred tax | Withholding tax | Net | ||
£'000 | £'000 | £'000 | £'000 | ||
Actuarial gain on pension scheme | (179) | — | |||
2024 | |||||
Gross | Deferred tax | Withholding tax | Net | ||
£'000 | £'000 | £'000 | £'000 | ||
Actuarial loss on pension scheme | ( | — | 317 | ( |
Shares in group undertakings | Total | ||
£'000 | £'000 | ||
Cost | |||
At 1 January 2025 | |||
Disposals | (200) | (200) | |
At 31 December 2025 | |||
Provision for impairment | |||
At 1 January 2025 | |||
Release of provision for the year | ( | ( | |
At 31 December, 2025 | |||
Carrying amount | |||
At 31 December 2025 | |||
At 31 December 2024 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Undertaking | Nature of business | Class of share capital held | Share capital held |
Provision of environmental services | |||
Outsourced support services, facilities management, transportation services and professional services |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Amount falling due within one year: | |||
Amounts owed by group undertakings | |||
Amounts falling due after more than one year: | |||
Deferred tax asset | 14 | ||
Pension asset | 17 | ||
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
£'000 | £'000 | ||
Creditors: amounts falling due within one year | |||
Amounts owed to other fellow subsidiaries/group undertakings of the Amey UK Limited group | 96,185 | ||
Accruals | |||
Fixed asset timing differences | Other timing differences | Total | |
£'000 | £'000 | £'000 | |
At 1 January 2024 | |||
Charged to income statement during year | ( | ( | ( |
At 31 December 2025 |
2025 | 2024 | |
£'000 | £'000 | |
Deferred tax asset/liability comprises: | ||
Fixed asset timing differences | ||
Capital allowances | ||
Other timing differences | ||
Balance at 31 December |
2025 | 2024 | |
£'000 | £'000 | |
Unrecognised deferred tax/liability comprises: | ||
Trading losses | ||
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | ||
Authorised, issued and fully paid | Number | £'000 |
Balance at 1 January | 28,616,242 | 28,616 |
31 December | 28,616,242 | 28,616 |
2025 | 2024 | |
£'000 | £'000 | |
At 1 January | 1,508 | |
Additions | — | 7,000 |
31 December |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Date of latest valuation | |
2025 | 2024 | |
% | % | |
Rate of increase in salaries | ||
Rate of increase in pensions in payment | 1.75-3.60 | 1.75 - 3.70 |
Discount rate | ||
Inflation assumption - RPI | ||
Inflation assumption – CPI – pre 2030 | ||
Inflation assumption – CPI – post 2030 | 2.75 | 3.05 |
2025 | 2024 | ||
Years | Years | ||
Remaining life of members aged 65 | |||
- men | 19.9 - 20.3 | 19.6 - 20.0 | |
- women | 22.6 - 23.4 | 22.5 - 23.3 | |
Remaining life of members aged 45 | |||
- men | 21.1 - 21.6 | 20.8 - 21.2 | |
- women | 24.0 - 24.8 | 23.9 - 24.7 |
2025 | 2024 | ||
£'000 | £'000 | ||
Present value of funded obligations | ( | (97,479) | |
Fair value of plan assets | 100,087 | ||
Net pension scheme asset before withholding taxes | |||
Pension Asset - Withholding Taxes | (458) | (653) | |
Net pension scheme asset after withholding taxes |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
£'000 | £'000 | ||
Current service cost | |||
Total included under staff costs | — | 50 | |
Pension scheme administration costs | 537 | 447 | |
Finance expense - IAS 19 Return on Assets | ( | ( | |
Withholding tax charge | (16) | 123 | |
Total income statement charge |
2025 | 2024 | ||
£'000 | £'000 | ||
Actuarial (losses)/gains | (715) | 1,267 | |
Withholding tax charge on the pension scheme surplus | 179 | (317) | |
Total (expense)/income recognised in the SOCI | ( |
2025 | 2024 | ||
£'000 | £'000 | ||
At 1 January | |||
Total income statement charge | ( | ( | |
Total (expense)/income recognised in the SOCI | ( | ||
Employer contributions - regular payments | — | 76 | |
Employer contributions - additional top-up payments | 335 | 832 | |
At 31 December |
2025 | 2024 | ||
£'000 | £'000 | ||
At 1 January | |||
Service cost, including employees' share | |||
Actuarial loss | 990 | 838 | |
Actuarial gains arising from changes in financial assumptions | ( | ( | |
Interest cost | |||
Benefits paid | ( | ( | |
Deferred buy in premium | ( | ||
At 31 December |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
£'000 | £'000 | ||
At 1 January | |||
Interest on assets | |||
Actuarial losses arising from changes in financial assumptions | ( | ( | |
Employer contributions - regular payments | |||
Employer contributions - additional top-up payments | |||
Contributions from employees | |||
Benefits paid | ( | ( | |
Administration expenses paid | ( | ( | |
Assets contributed to deferred buy-in premium | — | (155) | |
At 31 December |
2025 | 2024 | ||
£'000 | £'000 | ||
At 1 January | 652 | 213 | |
Withholding tax charge included in the income statement | (16) | 123 | |
- withholding tax rate change impact | (179) | 317 | |
Pension Asset - Withholding taxes | 457 | 653 |
2025 | 2024 | ||
£'000 | £'000 | ||
Fixed income bonds | |||
Property | |||
Cash and cash equivalents | |||
Other | |||
(Reduction)/increase in asset on the balance sheet (before taxes) | |
+0.5% change to the RPI assumption | (581) |
+0.5% change to the discount rate assumed | 545 |
-0.5% change to discount rate assumed | (654) |
Members' life expectancy increases by one year | (218) |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |