ContentsAnnual Report and Financial Statements 2025 |
Company InformationAnnual Report and Financial Statements 2025 |
Directors |
K Clough |
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 |
Report of the DirectorsAnnual Report and Financial Statements 2025 |
K Clough (appointed 25 March 2025) |
Report of the DirectorsAnnual 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 |
Statement of Comprehensive IncomeAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
restated | |||
Note | £'000 | £'000 | |
Revenue | 4 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Operating profit | |||
Profit before interest and taxation | 4,610 | 3,776 | |
Finance income | 6 | ||
Finance expense | 7 | ( | ( |
Profit before taxation | 8 | ||
Tax charge on profit | 9 | ( | ( |
Profit for the year | |||
Total comprehensive income for the year | 4,280 | 2,767 |
Balance SheetAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Tangible assets | 10 | ||
Current assets | |||
Inventories | 11 | ||
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 assets | |||
Total assets less current liabilities | |||
Creditors: Amounts falling due after more than one year | 13 | ( | ( |
Net assets | |||
Capital and reserves | |||
Share capital | 15 | ||
Retained earnings | ( | ( | |
Shareholders’ funds |
Statement of changes in equityAnnual Report and Financial Statements 2025 |
Share Capital | Retained earnings | Total | |
£'000 | £'000 | £'000 | |
At 1 January 2024 | ( | ||
Profit for the year | — | ||
Total comprehensive income | — | 2,767 | 2,767 |
At 31 December 2024 | ( |
Share Capital | Retained earnings | Total | |
£'000 | £'000 | £'000 | |
At 1 January 2025 | ( | ||
Profit for the year | — | ||
Total comprehensive income | — | 4,280 | 4,280 |
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 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
£'000 | £'000 | ||
Emoluments | |||
Compensation for loss of office | |||
Contributions to money purchase pension schemes | |||
2025 | 2024 | ||
£'000 | £'000 | ||
Emoluments | |||
Contributions to money purchase pension schemes | |||
2025 | 2024 | |
£'000 | £'000 | |
Foreign exchange gains | ||
Interest receivable from fellow group undertakings | ||
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | |
£'000 | £'000 | |
Foreign exchange losses | ||
Other interest payable | ||
Lease interest | ||
2025 | 2024 | ||
Note | £'000 | £'000 | |
Deferred income deferred in the year | |||
Depreciation - owned assets | 10 | ||
Depreciation - leased/right of use assets | 10 | ||
Short term and low value lease rentals: | |||
Land and buildings | |||
Plant and machinery | |||
IT licences and rentals | |||
Cost of inventory recognised as an expense |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Analysis of tax charge | 2025 | 2024 |
£'000 | £'000 | |
Current tax | ||
Tax - UK corporation tax | ||
Tax - Group relief | ||
Total current tax charge | ||
Deferred tax - current year charge | ||
Deferred tax charge | ||
Total tax charge |
2025 | 2024 | ||
£'000 | £'000 | ||
Profit before income tax | |||
Tax on Profit calculated at standard rate | |||
Effects of: | |||
Recognition of previously unrecognised tax losses | |||
Increase from effect of expenses not deductible in determining taxable profit | |||
Tax charge |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Plant and Machinery | Right of use | Total | |
£'000 | £'000 | £'000 | |
Cost | |||
At 1 January 2025 | |||
Additions | |||
At 31 December 2025 | |||
Depreciation | |||
At 1 January 2025 | ( | ( | ( |
Charge for the year | ( | ( | |
At 31 December 2025 | ( | ( | ( |
Net book value | |||
At 31 December 2025 | |||
At 31 December 2024 |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Amounts recognised in profit and loss | |||
Short Leasehold - Depreciation | 8 | ||
Interest expense on lease liabilities | 7 |
2025 | 2024 | ||
Note | £'000 | £'000 | |
Within one year | |||
In the second to fifth years inclusive | |||
After five years | |||
Total undiscounted lease liabilities at 31 December | 271 | 159 | |
Impact of future finance costs | (38) | (27) | |
233 | 132 | ||
Current | 13 | ||
Non-current | 13 | ||
Lease liabilities included in the Statement of Financial Position at 31 December |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
2025 | 2024 | ||
£'000 | £'000 | ||
Raw materials and consumables | |||
2025 | 2024 | ||
Note | £'000 | £'000 | |
Amount falling due within one year: | |||
Trade debtors | |||
Amounts owed by group undertakings | |||
Amounts owed by parent undertaking of the Company | 9,744 | ||
Amounts recoverable on contracts | |||
Other debtors | |||
Prepayments and accrued income | |||
Amounts falling due after more than one year: | |||
Deferred tax asset | 14 | ||
2025 | 2024 | ||
Note | £'000 | £'000 | |
Creditors: amounts falling due within one year | |||
Trade creditors | |||
Amounts owed to other fellow subsidiaries/group undertakings of the Amey UK Limited group | 11,080 | ||
Social security and other taxes | |||
Accruals | |||
Deferred income | |||
Lease liability | 10 | ||
Creditors: amounts falling due after more than one year | |||
Lease liabilities | 10 | 177 | 115 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |
Fixed asset timing differences | Losses recognised | Other timing differences | Total | |
£'000 | £'000 | £'000 | £'000 | |
At 1 January 2025 | ||||
Charged to income statement during year | ( | ( | ( | ( |
At 31 December 2025 |
2025 | 2024 | |
£'000 | £'000 | |
Deferred tax asset/liability comprises: | ||
Fixed asset timing differences | ||
Trading losses | ||
Other timing differences | ||
Balance at 31 December | ||
Falling due after more than one year | 342 | 380 |
2025 | 2024 | |
£'000 | £'000 | |
Balance at 31 December | ||
Authorised, called up, allotted and fully paid: | ||
22,500,001 Ordinary shares of £1 each | 22,500 | 22,500 |
Notes to the Financial StatementsAnnual Report and Financial Statements 2025 |