Company Registration No. 14800623 (England and Wales)
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
COMPANY INFORMATION
Directors
Mr P J Smyth
Mr C W Pidgeon
Mr G L Neville
Company number
14800623
Registered office
2 Coped Hall Business Park
Royal Wootton Bassett
Swindon
Wiltshire
United Kingdom
SN4 8DP
Auditor
TC Group
Celixir House
Stratford Business & Technology Park
Innovation Way, Banbury Road
Stratford-upon-Avon
Warwickshire
United Kingdom
CV37 7GZ
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 8
Profit and loss account
9
Group statement of comprehensive income
10
Group balance sheet
11 - 12
Company balance sheet
13
Group statement of changes in equity
14
Company statement of changes in equity
15
Group statement of cash flows
16
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
CONTENTS
Company statement of cash flows
17
Notes to the financial statements
18 - 38
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

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

Fair review of the business

Project Techcon Topco Limited is the ultimate controlling party for the trading entity, Leading Resolutions Limited.

Please find below the strategic report from Leading Resolutions Limited.

Review of Business

Leading Resolutions is an independent IT and Technology consultancy helping clients deliver large-scale transformation and technology change programmes. The company has full coverage across the technology landscape with deep expertise advising an extensive list of UK based blue-chip clients on complex IT transformation and business change programmes. Following a significant number of testimonials and recommendations from industry peers and clients, Leading Resolutions has been named for the sixth year running in the Financial Times UK's Leading Management Consultants report. Now awarded across five categories, this recognition highlights the momentum the business has been building and is testament to the delivery capabilities which have been expanded and developed over recent years.

Additionally, Leading Resolutions has been recognised in Management Today’s Top 100 Management Consultancies for the second year.

On 21st April 2023 the management team completed an MBO supported by NVM Private Equity. The existing management team now make up the executive board of Leading Resolutions with Pete Smyth as CEO and Jonathan Bance as COO.

During 2025, market conditions for consulting services remained challenging, with client decision-making continuing to be slower than anticipated. Opportunity sizes were generally smaller, and sales cycles extended, resulting in a longer conversion period from pipeline opportunities to committed revenue. Revenue and EBITDA were slightly down on previous years. Performance continued to be monitored through monthly management accounts and regular review of key performance indicators, including revenue, gross margin, EBITDA, cash, debtor days, pipeline and sales conversion.

Despite these market conditions, the business made progress in strengthening its pipeline and broadening its client base. The final quarter showed improving sales activity, with new logo wins and opportunities progressing across both existing and dormant accounts. The board has continued to invest in sales, marketing, PR, account planning, partnerships, recruitment capability and proposition development to support future growth and reduce dependency on a small number of major clients.

 

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Principal risks and uncertainties

 

The consultancy market remains competitive and client demand continues to vary by sector, service type and timing of investment decisions. A higher proportion of intelligent resourcing and resource augmentation work can place pressure on gross margin when compared with higher-value advisory and delivery engagements. The board continues to focus on improving the quality of earnings by developing higher-value propositions, increasing conversion rates, strengthening account plans and building a broader pipeline of new and existing client opportunities

Recruitment and retention also remain important areas of focus. The company continues to invest in its permanent consulting capability where the pipeline and forecast allow, associate network and internal recruitment infrastructure to ensure that client demand can be met at pace while reducing reliance on external recruitment channels. The business also continues to provide flexible working, professional development and people-focused initiatives to support attraction and retention.

The business typically works with clients on strategic transformation and technology programmes, but individual assignments can vary in duration and certainty. To manage this, Leading Resolutions continues to operate a flexible delivery model, allowing the company to adjust its resourcing and cost base in line with demand. This remains an important control in protecting profitability and cash while enabling the business to respond quickly to new opportunities.

Customer concentration remains a key commercial risk, with a significant proportion of revenue and gross margin generated from a small number of major clients. The board is actively focused on reducing this dependency through new logo acquisition, growth in existing accounts, development of dormant accounts, and more targeted sales and specific marketing activity. The company has also continued to build lead indicators and pipeline reporting to provide earlier visibility of potential variances to budget and to allow timely management action.

 

On behalf of the board

Mr P J Smyth
Director
7 August 2026
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
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 is that of a holding company for the IT and Technology consultancy trade in Leading Resolutions Limited.

Results and dividends

The results for the year are set out on page 9.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

No preference dividends were paid. The directors do not recommend payment of a final dividend.

Directors

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

Mr P J Smyth
Mr C W Pidgeon
Mr G L Neville
Auditor

TC Group were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Energy and carbon report

As the group has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

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.

On behalf of the board
Mr P J Smyth
Director
7 August 2026
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -

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 elected to prepare the 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 company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
- 5 -
Opinion

We have audited the financial statements of Project Techcon Topco Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group profit and loss account, 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, the company 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 FRS 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:

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 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.

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
- 6 -

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.

Opinions on other matters prescribed by the Companies Act 2006

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

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 its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 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 company or to cease operations, or have no realistic alternative but to do so.

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
- 7 -
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.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

Extent to which the audit was considered capable of detecting irregularities, including fraud

The objectives of our audit, in respect to fraud, are: to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and its management.

Our approach was as follows:

 

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
- 8 -

Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Where the risk was considered to be higher, we performed audit procedures to address each identified fraud risk. These procedures included: testing manual journals; reviewing the financial statement disclosures and testing to supporting documentation; performing analytical procedures; and enquiring of management, and were designed to provide reasonable assurance that the financial statements were free from fraud or error.

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/Our-Work/Audit/Audit-and-assurance/Standards-and-guidance/Standards-and-guidance-for-auditors/Auditors-responsibilities-for-audit/Description-of-auditors-responsibilities-for-audit.aspx. This description forms part of our auditor’s report.

Use of our report

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

Mark Bullock FCA (Senior Statutory Auditor)
For and on behalf of TC Group
7 August 2026
Statutory Auditor
Celixir House
Stratford Business & Technology Park
Innovation Way, Banbury Road
Stratford-upon-Avon
Warwickshire
United Kingdom
CV37 7GZ
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
13,826,931
14,367,404
Cost of sales
(8,821,481)
(9,340,329)
Gross profit
5,005,450
5,027,075
Administrative expenses
(4,855,771)
(4,658,819)
Operating profit
3
149,679
368,256
Interest receivable and similar income
6
91,402
29,902
Interest payable and similar expenses
7
(1,596,161)
(1,609,266)
Loss before taxation
(1,355,080)
(1,211,108)
Tax on loss
8
(225,977)
(149,550)
Loss for the financial year
22
(1,581,057)
(1,360,658)
Loss for the financial year is all attributable to the owners of the parent company.
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
£
£
Loss for the year
(1,581,057)
(1,360,658)
Other comprehensive income
-
-
Total comprehensive income for the year
(1,581,057)
(1,360,658)
Total comprehensive income for the year is all attributable to the owners of the parent company.
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
9
11,062,270
12,642,595
Other intangible assets
9
99,164
141,662
Total intangible assets
11,161,434
12,784,257
Tangible assets
10
44,996
35,234
11,206,430
12,819,491
Current assets
Debtors
13
2,386,167
4,169,897
Cash at bank and in hand
2,121,501
1,151,365
4,507,668
5,321,262
Creditors: amounts falling due within one year
14
(1,572,191)
(2,425,235)
Net current assets
2,935,477
2,896,027
Total assets less current liabilities
14,141,907
15,715,518
Creditors: amounts falling due after more than one year
15
(15,918,936)
(15,918,936)
Provisions for liabilities
Deferred tax liability
17
39
(4,907)
(39)
4,907
Net liabilities
(1,777,068)
(198,511)
Capital and reserves
Called up share capital
20
34,850
34,825
Share premium account
21
3,450,150
3,447,675
Profit and loss reserves
22
(5,262,068)
(3,681,011)
Total equity
(1,777,068)
(198,511)
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 12 -
The financial statements were approved by the board of directors and authorised for issue on 7 August 2026 and are signed on its behalf by:
07 August 2026
Mr P J Smyth
Director
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 13 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
11
1
1
Current assets
Debtors
13
3,519,178
3,510,889
Creditors: amounts falling due within one year
14
(135,648)
(110,273)
Net current assets
3,383,530
3,400,616
Net assets
3,383,531
3,400,617
Capital and reserves
Called up share capital
20
34,850
34,825
Share premium account
21
3,450,150
3,447,675
Profit and loss reserves
22
(101,469)
(81,883)
Total equity
3,383,531
3,400,617

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £19,586 (2024 - £50,403 loss).

The financial statements were approved by the board of directors and authorised for issue on 7 August 2026 and are signed on its behalf by:
07 August 2026
Mr P J Smyth
Director
Company Registration No. 14800623
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
34,825
3,447,675
(2,320,353)
1,162,147
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
(1,360,658)
(1,360,658)
Balance at 31 December 2024
34,825
3,447,675
(3,681,011)
(198,511)
Year ended 31 December 2025:
Loss and total comprehensive income for the year
-
-
(1,581,057)
(1,581,057)
Issue of share capital
20
25
2,475
-
2,500
Balance at 31 December 2025
34,850
3,450,150
(5,262,068)
(1,777,068)
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
34,825
3,447,675
(31,480)
3,451,020
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
(50,403)
(50,403)
Balance at 31 December 2024
34,825
3,447,675
(81,883)
3,400,617
Year ended 31 December 2025:
Loss and total comprehensive income for the year
-
-
(19,586)
(19,586)
Issue of share capital
20
25
2,475
-
2,500
Balance at 31 December 2025
34,850
3,450,150
(101,469)
3,383,531
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
2,659,097
1,398,016
Interest paid
(1,940,144)
(1,609,266)
Income taxes refunded/(paid)
199,005
(302,411)
Net cash inflow/(outflow) from operating activities
917,958
(513,661)
Investing activities
Purchase of tangible fixed assets
(41,725)
(12,989)
Proceeds on disposal of tangible fixed assets
-
423
Interest received
91,403
29,902
Net cash generated from investing activities
49,678
17,336
Financing activities
Proceeds from issue of shares
2,500
-
Net cash generated from/(used in) financing activities
2,500
-
Net increase/(decrease) in cash and cash equivalents
970,136
(496,325)
Cash and cash equivalents at beginning of year
1,151,365
1,647,690
Cash and cash equivalents at end of year
2,121,501
1,151,365
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
26
-
(95,773)
Financing activities
Repayment of borrowings
-
95,773
Net cash (used in)/generated from financing activities
-
95,773
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
-
0
-
0
Cash and cash equivalents at end of year
-
0
-
0
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
1
Accounting policies
Company information

Project Techcon Topco Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 2 Coped Hall Business Park, Royal Wootton Bassett, Swindon, Wiltshire, United Kingdom, SN4 8DP.

 

The group consists of Project Techcon Topco 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 amounts 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 properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Project Techcon Topco Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

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 group.

 

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.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.4
Going concern

At 31st December 2025, the Company reported a net liability position of £1,777,068 (FY24: £198,511), primarily reflecting historical operating results and the carrying value of its long-term borrowings and investor loan notes.

 

Notwithstanding the balance sheet net liability position, the Directors have performed a detailed going concern assessment covering a period of at least 12 months from the date of signing these financial statements. Following this review, the Directors are confident that the Company maintains sufficient liquidity and operational flexibility to meet its liabilities as they fall due.

 

In reaching this conclusion, the Directors have considered the following key factors:

 

Based on the combination of cash reserves, available facilities, investor flexibility, cost-base agility, and scenario testing, the Directors have a reasonable expectation that the Company has adequate resources to continue operating for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

1.5
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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.

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -
1.6
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.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.7
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 or valuation of assets less their residual values over their useful lives on the following bases:

Cost of Finance
5 year SL
1.8
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:

Leasehold land and buildings
10% straight line
Plant and equipment
33% straight line and 25% straight line
Fixtures and fittings
15% reducing balance
Computers
33% 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.

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 22 -
1.9
Fixed asset investments

Equity investments 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.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities 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.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 23 -

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.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.11
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.

1.12
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 method 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 24 -
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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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 payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

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.

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 25 -
Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

1.13
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.

1.14
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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 26 -
1.15
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.

1.16
Retirement benefits

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

1.17
Leases

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 leased asset are consumed.

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.

2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

3
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging:
Depreciation of owned tangible fixed assets
30,991
29,880
Loss on disposal of tangible fixed assets
971
2,026
Amortisation of intangible assets
1,622,823
1,622,823
Operating lease charges
80,791
75,062
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
2,500
1,500
Audit of the financial statements of the company's subsidiaries
17,995
24,000
20,495
25,500
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
31
30
0
0

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
2,486,384
2,313,662
-
0
-
0
Social security costs
349,404
274,898
-
-
Pension costs
85,055
51,653
-
0
-
0
2,920,843
2,640,213
-
0
-
0
6
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
35,485
29,902
Other interest income
55,917
-
Total income
91,402
29,902
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Interest receivable and similar income
(Continued)
- 28 -

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
35,485
29,902
7
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
1,595,724
1,609,266
Other finance costs:
Other interest
437
-
Total finance costs
1,596,161
1,609,266
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
230,661
161,641
Adjustments in respect of prior periods
(9,630)
-
0
Total current tax
221,031
161,641
Deferred tax
Origination and reversal of timing differences
4,946
(12,091)
Total tax charge
225,977
149,550
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
8
Taxation
(Continued)
- 29 -

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

2025
2024
£
£
Loss before taxation
(1,355,080)
(1,211,108)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(338,770)
(302,777)
Tax effect of expenses that are not deductible in determining taxable profit
366,493
421,447
Tax effect of income not taxable in determining taxable profit
(194,015)
-
0
Adjustments in respect of prior years
(1,400)
-
0
Group relief
-
0
(810,772)
Permanent capital allowances in excess of depreciation
-
0
(1,165)
Depreciation on assets not qualifying for tax allowances
921
-
Other permanent differences
395,078
842,817
(2,330)
-
0
Taxation charge
225,977
149,550
9
Intangible fixed assets
Group
Goodwill
Cost of Finance
Total
£
£
£
Cost
At 1 January 2025 and 31 December 2025
15,803,245
212,492
16,015,737
Amortisation and impairment
At 1 January 2025
3,160,650
70,830
3,231,480
Amortisation charged for the year
1,580,325
42,498
1,622,823
At 31 December 2025
4,740,975
113,328
4,854,303
Carrying amount
At 31 December 2025
11,062,270
99,164
11,161,434
At 31 December 2024
12,642,595
141,662
12,784,257
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 30 -
10
Tangible fixed assets
Group
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
Cost
At 1 January 2025
49,103
51,732
27,272
51,982
180,089
Additions
13,200
26,307
2,218
-
0
41,725
Disposals
-
0
(12,350)
(3,161)
(51,982)
(67,493)
At 31 December 2025
62,303
65,689
26,329
-
0
154,321
Depreciation and impairment
At 1 January 2025
44,443
32,666
15,764
51,982
144,855
Depreciation charged in the year
4,808
18,280
7,903
-
0
30,991
Eliminated in respect of disposals
-
0
(11,591)
(2,948)
(51,982)
(66,521)
At 31 December 2025
49,251
39,355
20,719
-
0
109,325
Carrying amount
At 31 December 2025
13,052
26,334
5,610
-
0
44,996
At 31 December 2024
4,660
19,066
11,508
-
0
35,234
The company had no tangible fixed assets at 31 December 2025 or 31 December 2024.
11
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
12
-
0
-
0
1
1
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
11
Fixed asset investments
(Continued)
- 31 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025 and 31 December 2025
1
Carrying amount
At 31 December 2025
1
At 31 December 2024
1
12
Subsidiaries

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

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Project TechCon Midco Limited
2 Coped Hall Business Park, Royal Wootton Bassett, Swindon, Wiltshire, SN4 8DP
Holding Company
Ordinary
100.00
-
Project TechCon Bidco Limited
2 Coped Hall Business Park, Royal Wootton Bassett, Swindon, Wiltshire, SN4 8DP
Holding Company
Ordinary
0
100.00
Leading Resolutions Limited
2 Coped Hall Business Park, Royal Wootton Bassett, Swindon, Wiltshire, SN4 8DP
Information technology consultancy activities
Ordinary
0
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Project TechCon Midco Limited
722,006
254,019
Project TechCon Bidco Limited
(2,060,425)
0
(1,598,963)
0
Leading Resolutions Limited
7,341,439
1,363,786
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 32 -
13
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,060,813
3,126,748
-
0
-
0
Corporation tax recoverable
115,898
772,785
-
0
-
0
Amounts owed by group undertakings
-
0
-
0
400,999
392,499
Other debtors
1,601
8,259
1,600
3,040
Prepayments and accrued income
182,505
236,755
1,229
-
0
2,360,817
4,144,547
403,828
395,539
Amounts falling due after more than one year:
Amounts owed by group undertakings
-
0
-
0
3,090,000
3,090,000
Other debtors
25,350
25,350
25,350
25,350
25,350
25,350
3,115,350
3,115,350
Total debtors
2,386,167
4,169,897
3,519,178
3,510,889
14
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Other borrowings
16
-
0
-
0
119,923
95,773
Trade creditors
628,452
716,239
-
0
-
0
Other taxation and social security
331,538
409,879
-
-
0
Deferred income
18
437,511
753,519
-
0
-
0
Other creditors
16,441
393,692
-
0
-
0
Accruals
158,249
151,906
15,725
14,500
1,572,191
2,425,235
135,648
110,273
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 33 -
15
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Debenture loans
16
15,152,800
15,152,800
-
0
-
0
Other creditors
766,136
766,136
-
0
-
0
15,918,936
15,918,936
-
-
16
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Debenture loans
15,152,800
15,152,800
-
0
-
0
Loans from group undertakings
-
0
-
0
119,923
95,773
15,152,800
15,152,800
119,923
95,773
Payable within one year
-
0
-
0
119,923
95,773
Payable after one year
15,152,800
15,152,800
-
0
-
0

NVM PE Limited as Security Trustee for the Secured Parties has a charge which;

Contains fixed charge.

Contains floating charge.

Floating charge covers all the property or undertaking of the company.

Contains negative pledge,

17
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
2,767
5,050
Short term timing differences
(2,728)
(9,957)
39
(4,907)
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
17
Deferred taxation
(Continued)
- 34 -
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Asset at 1 January 2025
(4,907)
-
Charge to profit or loss
4,946
-
Liability at 31 December 2025
39
-

The deferred tax asset set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

18
Deferred income
Group
Company
2025
2024
2025
2024
£
£
£
£
Other deferred income
437,511
753,519
-
-
19
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
85,055
51,653

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

20
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of 1p each
380,000
380,000
3,800
3,800
Ordinary B of 1p each
19,900
19,900
199
199
Ordinary C of 1p each
85,100
82,600
851
826
485,000
482,500
4,850
4,825
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
20
Share capital
(Continued)
- 35 -
2025
2024
2025
2024
Preference share capital
Number
Number
£
£
Issued and fully paid
Preference shares of 1p each
3,000,000
3,000,000
30,000
30,000
Preference shares classified as equity
30,000
30,000
Total equity share capital
34,850
34,825
21
Share premium account
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
3,447,675
3,447,675
3,447,675
3,447,675
Issue of new shares
2,475
-
2,475
-
At the end of the year
3,450,150
3,447,675
3,450,150
3,447,675
22
Profit and loss reserves
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
(3,681,011)
(2,320,353)
(81,883)
(31,480)
Loss for the year
(1,581,057)
(1,360,658)
(19,586)
(50,403)
At the end of the year
(5,262,068)
(3,681,011)
(101,469)
(81,883)
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 36 -
23
Operating lease commitments
Lessee

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 one year
83,647
8,390
-
-
Between two and five years
195,669
37,668
-
-
279,316
46,058
-
-
24
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2025
2024
2025
2024
£
£
£
£
Acquisition of tangible fixed assets
6,900
-
-
-
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 37 -
25
Cash generated from group operations
2025
2024
£
£
Loss for the year after tax
(1,581,057)
(1,360,658)
Adjustments for:
Taxation charged
225,977
149,550
Finance costs
1,596,161
1,609,266
Investment income
(91,402)
(29,902)
Loss on disposal of tangible fixed assets
971
2,026
Amortisation and impairment of intangible assets
1,622,823
1,622,823
Depreciation and impairment of tangible fixed assets
30,991
29,880
Movements in working capital:
Decrease/(increase) in debtors
1,395,915
(821,295)
Decrease in creditors
(225,274)
(209,760)
(Decrease)/increase in deferred income
(316,008)
406,086
Cash generated from operations
2,659,097
1,398,016
26
Cash absorbed by operations - company
2025
2024
£
£
Loss for the year after tax
(19,586)
(50,403)
Adjustments for:
Taxation credited
(6,529)
-
0
Movements in working capital:
Increase in debtors
(5,789)
(9,790)
Increase/(decrease) in creditors
31,904
(35,580)
Cash absorbed by operations
-
(95,773)
CONSOLIDATED RECORD FOR PROJECT TECHCON TOPCO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 38 -
27
Analysis of changes in net debt - group
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
1,151,365
970,136
2,121,501
Borrowings excluding overdrafts
(15,152,800)
-
(15,152,800)
(14,001,435)
970,136
(13,031,299)
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.100Mr P J SmythMr C W PidgeonMr G L Nevillefalse148006232025-01-012025-12-3114800623bus:Director12025-01-012025-12-3114800623bus:Director22025-01-012025-12-3114800623bus:Director32025-01-012025-12-3114800623bus:RegisteredOffice2025-01-012025-12-3114800623bus:Consolidated2025-12-31148006232025-12-3114800623bus:Consolidated2025-01-012025-12-3114800623bus:Consolidated2024-01-012024-12-31148006232024-01-012024-12-3114800623core:Goodwillbus:Consolidated2025-12-3114800623core:Goodwillbus:Consolidated2024-12-3114800623core:OtherResidualIntangibleAssetsbus:Consolidated2025-12-3114800623core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3114800623bus:Consolidated2024-12-3114800623core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3114800623core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3114800623core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-12-3114800623core:PlantMachinerybus:Consolidated2025-12-3114800623core:FurnitureFittingsbus:Consolidated2025-12-3114800623core:ComputerEquipmentbus:Consolidated2025-12-3114800623core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3114800623core:PlantMachinerybus:Consolidated2024-12-3114800623core:FurnitureFittingsbus:Consolidated2024-12-3114800623core:ComputerEquipmentbus:Consolidated2024-12-31148006232024-12-3114800623core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3114800623core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3114800623core:ShareCapitalbus:Consolidated2025-12-3114800623core:ShareCapitalbus:Consolidated2024-12-3114800623core:SharePremiumbus:Consolidated2025-12-3114800623core:SharePremiumbus:Consolidated2024-12-3114800623core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3114800623core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3114800623core:ShareCapital2025-12-3114800623core:ShareCapital2024-12-3114800623core:SharePremium2025-12-3114800623core:SharePremium2024-12-3114800623core:RetainedEarningsAccumulatedLosses2025-12-3114800623core:RetainedEarningsAccumulatedLosses2024-12-3114800623core:ShareCapitalbus:Consolidated2023-12-3114800623core:SharePremiumbus:Consolidated2023-12-3114800623core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3114800623core:ShareCapital2023-12-3114800623core:SharePremium2023-12-3114800623core:RetainedEarningsAccumulatedLosses2023-12-3114800623core:SharePremiumbus:Consolidated2024-12-3114800623core:SharePremium2024-12-3114800623core:ShareCapitalbus:Consolidated2025-01-012025-12-3114800623core:SharePremiumbus:Consolidated2025-01-012025-12-3114800623core:ShareCapital2025-01-012025-12-3114800623core:SharePremium2025-01-012025-12-3114800623bus:Consolidated2023-12-31148006232023-12-3114800623core:Goodwill2025-01-012025-12-3114800623core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3114800623core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-012025-12-3114800623core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3114800623core:PlantMachinery2025-01-012025-12-3114800623core:FurnitureFittings2025-01-012025-12-3114800623core:ComputerEquipment2025-01-012025-12-3114800623core:UKTaxbus:Consolidated2025-01-012025-12-3114800623core:UKTaxbus:Consolidated2024-01-012024-12-3114800623bus:Consolidated12025-01-012025-12-3114800623bus:Consolidated12024-01-012024-12-3114800623bus:Consolidated22025-01-012025-12-3114800623bus:Consolidated22024-01-012024-12-3114800623core:Goodwillbus:Consolidated2024-12-3114800623core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3114800623bus:Consolidated2024-12-3114800623core:Goodwillbus:Consolidated2025-01-012025-12-3114800623core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-01-012025-12-3114800623core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3114800623core:PlantMachinerybus:Consolidated2024-12-3114800623core:FurnitureFittingsbus:Consolidated2024-12-3114800623core:ComputerEquipmentbus:Consolidated2024-12-3114800623core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-01-012025-12-3114800623core:PlantMachinerybus:Consolidated2025-01-012025-12-3114800623core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3114800623core:ComputerEquipmentbus:Consolidated2025-01-012025-12-3114800623core:Subsidiary12025-01-012025-12-3114800623core:Subsidiary22025-01-012025-12-3114800623core:Subsidiary32025-01-012025-12-3114800623core:Subsidiary112025-01-012025-12-3114800623core:Subsidiary222025-01-012025-12-3114800623core:Subsidiary332025-01-012025-12-3114800623core:Subsidiary12025-12-3114800623core:Subsidiary22025-12-3114800623core:Subsidiary32025-12-3114800623core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3114800623core:CurrentFinancialInstruments2025-12-3114800623core:CurrentFinancialInstruments2024-12-3114800623core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3114800623core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3114800623core:Non-currentFinancialInstruments2025-12-3114800623core:Non-currentFinancialInstruments2024-12-3114800623core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3114800623core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3114800623core:CurrentFinancialInstruments22025-12-3114800623core:CurrentFinancialInstruments22024-12-3114800623core:Non-currentFinancialInstrumentsbus:Consolidated32025-12-3114800623core:Non-currentFinancialInstrumentsbus:Consolidated42025-12-3114800623core:Non-currentFinancialInstruments52025-12-3114800623core:Non-currentFinancialInstruments32024-12-3114800623core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3114800623core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3114800623core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3114800623core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12025-12-3114800623core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-12-3114800623core:Non-currentFinancialInstrumentscore:AfterOneYear22025-12-3114800623core:Non-currentFinancialInstrumentscore:AfterOneYear22024-12-3114800623core:WithinOneYearbus:Consolidated2025-12-3114800623core:WithinOneYearbus:Consolidated2024-12-3114800623core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3114800623core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3114800623core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3114800623core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3114800623bus:PrivateLimitedCompanyLtd2025-01-012025-12-3114800623bus:FRS1022025-01-012025-12-3114800623bus:Audited2025-01-012025-12-3114800623bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3114800623bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP