Company registration number 16392092 (England and Wales)
STENBALL HOLDINGS LIMITED
ANNUAL REPORT AND
FINANCIAL STATEMENTS
FOR THE PERIOD ENDED
31 DECEMBER 2025
STENBALL HOLDINGS LIMITED
COMPANY INFORMATION
Directors
R Spencer
(Appointed 16 April 2025)
M Brown
(Appointed 16 April 2025)
M Overington
(Appointed 16 April 2025)
S Kitney
(Appointed 16 April 2025)
Secretary
R Spencer
Company number
16392092
Registered office
Unit 1 Heyworth Business Park
Old Portsmouth Road
Peasmarsh
Guildford
Surrey
GU3 1AF
Auditor
Cheesmans
4 Aztec Row
Berners Road
London
N1 0PW
STENBALL HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10 - 11
Company balance sheet
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 - 33
STENBALL HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 1 -

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

Review of the business

Stenball Holdings Limited acquired 100% of the share capital of Stenball Limited on 21 July 2025 as part of a Management Buy-In whereby this newly incorporated company is owned in varying proportions by the previous shareholders of Stenball Limited plus the family companies of two of the directors, M Brown and S Kitney.

 

The group continues to focus on its main trading activity of specialist fit-out, refurbishment and building main contractors, primarily operating in the leisure and hospitality sectors throughout the UK.

 

The results of the period reflect the increase in the trading activities of the main trading subsidiary Stenball Group Limited, which improved due to the gaining of new customers. The increase in activity levels were broadly based across the group's customers and the group remains focused on projects within the leisure and hospitality sectors.

 

Prior to acquisition, the main trading subsidiary took the difficult decision to restructure it's Special Works department following a period of under-performance. The performance of this department in the current period was particularly negative. The directors are very focused on ensuring that this department returns to delivering projects to the levels of client delivery, quality and financial performance we expect of ourselves and Stenball.

 

The directors are pleased with the performance for the period, which reflects the continuing dedication, commitment and hard work of all the staff and workers in the group.

 

The group continues to trade with its existing clients and to seek new opportunities. This remains important, as we remain concerned about the macro-economic situation in the UK having an impact on the sectors we primarily operate in.

 

The group has had success in recruiting suitable additional members for our Project Teams, which has supported the main trading subsidiary's growth in the period. To support the group in the future, we continue to recruit and to invest in our staff. The efforts of all staff during the period are recognised and the Board are very aware of this and the need to recruit and retain the right people is a priority.

Principal risks and uncertainties

The principal risks facing the group are as follows:

 

 

 

Development and performance

We are highly confident of the business going forward, albeit we believe that the current macro-economic situation may continue to have an impact on activity levels. We are continuing to seek new clients to offset any spend reduction from existing clients.

STENBALL HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 2 -
Key performance indicators

The key performance indicators for the group are as follows:

 

 

 

 

 

 

 

Completion of projects to agreed programme and quality

 

The group primarily operates in the leisure and hospitality sectors and it is essential for all of our clients that our works are completed to the agreed timescales and quality. Our total focus is on always achieving this for our clients. We do so with our highly committed workforce and supply chain.

 

Health and safety performance

 

This is equally essential to us, for the protection of our workers and to prevent breaches of legislation that may impact on our ability to continue to operate.

 

Health & Safety is involved at the planning stage of each project and a detailed plan prepared, which is submitted for approval to our client’s H & S team prior to commencement on site. Once work has commenced we, and our client H & S teams visit sites to audit our H & S performance and compliance.

The group invests heavily in training of our staff to ensure the standards and quality of our health & safety performance.

 

Client satisfaction and retention

 

We operate in partnership with our clients on a long-term basis. It is essential that our clients are satisfied with our performance and so we continue to remain on their contractor list. This guarantees future work for us and working repeatedly with our clients means that we fully understand their requirements and are best able to meet these.

 

Staff Retention and engagement

 

We can only deliver the completed projects for our clients by everyone who works in the group being committed. Without staff that are pro-active, enthusiastic and dedicated this would be very difficult.

 

It is crucial to our business that we retain our existing staff and recruit additional staff as and when required. We do this by developing and training our staff, by offering career paths for promotion to meet aspirations and by ensuring our staff are highly engaged with the group and its clients. The engagement is the responsibility of everyone in the group and it is our culture that everyone’s voice and opinion is important, is heard and taken notice of.

STENBALL HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 3 -

By order of the Board

R Spencer
Secretary
31 March 2026
STENBALL HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 4 -

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

Principal activities

The principal activity of the company commenced as that of a holding company.

 

The principal activity of the main trading subsidiary continued to be that of specialist, refurbishment and building contractors, primarily operating in the leisure and hospitality sectors.

Results and dividends

Stenball Holdings Limited acquired 100% of the share capital of Stenball Limited on 21 July 2025 as part of a Management Buy-In whereby this newly incorporated company is owned in varying proportions by the previous shareholders of Stenball Limited plus the family companies of two of the directors, M Brown and S Kitney.

 

The group continues to focus on its main trading activity of specialist fit-out, refurbishment and building main contractors, primarily operating in the leisure and hospitality sectors throughout the UK.

 

The results of the period reflect the increase in the trading activities of the main trading subsidiary Stenball Group Limited, which improved due to the gaining of new customers. The increase in activity levels were broadly based across the group's customers and the group remains focused on projects within the leisure and hospitality sectors.

 

Prior to acquisition, the main trading subsidiary took the difficult decision to restructure it's Special Works department following a period of under-performance. The performance of this department in the current period was particularly negative. The directors are very focused on ensuring that this department returns to delivering projects to the levels of client delivery, quality and financial performance we expect of ourselves and Stenball.

 

The directors are pleased with the performance for the period, which reflects the continuing dedication, commitment and hard work of all the staff and workers in the group.

 

The group continues to trade with its existing clients and to seek new opportunities. This remains important, as we remain concerned about the macro-economic situation in the UK having an impact on the sectors we primarily operate in.

 

The group has had success in recruiting suitable additional members for our Project Teams, which has supported the main trading subsidiary's growth in the period. To support the group in the future, we continue to recruit and to invest in our staff. The efforts of all staff during the period are recognised and the Board are very aware of this and the need to recruit and retain the right people is a priority.

 

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

Directors

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

R Spencer
(Appointed 16 April 2025)
M Brown
(Appointed 16 April 2025)
M Overington
(Appointed 16 April 2025)
S Kitney
(Appointed 16 April 2025)
Auditor

Cheesmans 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.

STENBALL HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 5 -
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 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.

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 companies entitled to the medium-sized companies exemption.

By order of the Board
R Spencer
Secretary
31 March 2026
STENBALL HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF STENBALL HOLDINGS LIMITED
- 6 -
Opinion

We have audited the financial statements of Stenball Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the period 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:

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.

Opinions on other matters prescribed by the Companies Act 2006

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

STENBALL HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF STENBALL HOLDINGS LIMITED
- 7 -
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 identified material misstatements in the strategic report or the directors' report.

 

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:

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 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.

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

Based on our understanding of the Company and industry, we identified that the principal risks of non-compliance with laws and regulations related to the Employment Law, Health & Safety Law and UK tax legislation, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to posting inappropriate journals to increase revenue or reduce expenditure, management bias in accounting estimates and estimates and cash sales not being reported correctly. Audit procedures performed by the engagement team included:

 

Audit response to risks identified
STENBALL HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF STENBALL HOLDINGS LIMITED
- 8 -

There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also the risk of not detecting misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations or through collusion.

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.

Carol Cheesman (Senior Statutory Auditor)
For and on behalf of Cheesmans, Statutory Auditor
Chartered Accountants
4 Aztec Row
Berners Road
London
N1 0PW
31 March 2026
STENBALL HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 9 -
Period
ended
31 December
2025
Notes
£
Turnover
3
16,040,073
Cost of sales
(13,998,710)
Gross profit
2,041,363
Administrative expenses
(1,461,535)
Other operating income
31,981
Operating profit
4
611,809
Interest receivable and similar income
7
(93,287)
Interest payable and similar expenses
8
(60,625)
Amounts written off financial liabilities
9
(2,734)
Profit before taxation
455,163
Tax on profit
10
(80,569)
Profit for the financial period
374,594
Profit for the financial period is all attributable to the owners of the parent company.
Total comprehensive income for the period is all attributable to the owners of the parent company.
STENBALL HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -
2025
Notes
£
£
Fixed assets
Goodwill
11
1,800,984
Total intangible assets
1,800,984
Tangible assets
12
637,780
2,438,764
Current assets
Stocks
15
280,974
Debtors
16
7,818,856
Cash at bank and in hand
2,220,513
10,320,343
Creditors: amounts falling due within one year
17
(9,840,427)
Net current assets
479,916
Total assets less current liabilities
2,918,680
Creditors: amounts falling due after more than one year
18
(2,480,962)
Provisions for liabilities
Deferred tax liability
20
63,024
(63,024)
Net assets
374,694
Capital and reserves
Called up share capital
22
100
Profit and loss reserves
374,594
Total equity
374,694
STENBALL HOLDINGS LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 11 -

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 31 March 2026 and are signed on its behalf by:
31 March 2026
M Brown
M Overington
Director
Director
S Kitney
Director
Company registration number 16392092 (England and Wales)
STENBALL HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 12 -
2025
Notes
£
£
Fixed assets
Investments
13
5,885,526
Current assets
Debtors
16
368,817
Cash at bank and in hand
807,506
1,176,323
Creditors: amounts falling due within one year
17
(5,981,117)
Net current liabilities
(4,804,794)
Total assets less current liabilities
1,080,732
Creditors: amounts falling due after more than one year
18
(867,921)
Net assets
212,811
Capital and reserves
Called up share capital
22
100
Profit and loss reserves
212,711
Total equity
212,811

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £212,711.

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 31 March 2026 and are signed on its behalf by:
31 March 2026
M Brown
M Overington
Director
Director
S Kitney
Director
Company registration number 16392092 (England and Wales)
STENBALL HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 16 April 2025
-
-
-
Period ended 31 December 2025:
Profit and total comprehensive income
-
374,594
374,594
Issue of share capital
22
100
-
100
Balance at 31 December 2025
100
374,594
374,694
STENBALL HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 14 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 16 April 2025
-
-
-
Period ended 31 December 2025:
Profit and total comprehensive income
-
212,711
212,711
Issue of share capital
22
100
-
100
Balance at 31 December 2025
100
212,711
212,811
STENBALL HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 15 -
2025
Notes
£
£
Cash flows from operating activities
Cash generated from operations
27
1,720,956
Interest paid
(60,625)
Income taxes paid
(438,972)
Net cash inflow from operating activities
1,221,359
Investing activities
Purchase of business
1,220,000
Purchase of tangible fixed assets
(178,938)
Proceeds from disposal of tangible fixed assets
43,525
Interest received
(93,287)
Net cash generated from investing activities
991,300
Financing activities
Proceeds from issue of shares
100
Repayment of bank loans
7,754
Net cash generated from financing activities
7,854
Net increase in cash and cash equivalents
2,220,513
Cash and cash equivalents at beginning of period
-
Cash and cash equivalents at end of period
2,220,513
STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 16 -
1
Accounting policies
Company information

Stenball Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Unit 1 Heyworth Business Park, Old Portsmouth Road, Peasmarsh, Guildford, Surrey, GU3 1AF.

 

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

1.1
Reporting period

The company was incorporated on 16 April 2025. The financial statements therefore cover the period from 16 April 2025 to 31 December 2025 and relate to a period of less than one year.

1.2
Basis of preparation

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 pound.

The financial statements have been prepared under the historical cost convention. 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:

 

STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
1.3
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.

1.4
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Stenball Holdings 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, from the date of acquisition on 21 July 2025.

 

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.

1.5
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
1.6
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 contracts for the provision of building and refurbishment works is recognised by reference to the stage of completion; when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates, subcontractors and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

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.

1.7
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.

1.8
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 improvements
Fifteen years straight line on cost
Plant and equipment
20% straight line on cost
Fixtures and fittings
25% straight line on cost
Computers
20% straight line on cost
Motor vehicles
20% / 25% straight line on cost

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.

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.

STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -

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.

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.

STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.11
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost 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.

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.

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 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.

STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -
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.

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.

STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 22 -
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.

 

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.

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.

1.18
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.

STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 23 -

Rental income is recognised on a straight line basis.

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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Accrued Income

Where an amount has not resulted in a sales invoice being raised at the balance sheet date relating to works carried out within the period, accrued income is recognised within the Financial Statements. This requires the directors to estimate the value of works to be invoiced after the period by using their professional expertise.

Recoverability of the accrued income is considered at the time of valuing the works undertaken and where this is considered an issue, relevant provisions are accordingly made and are regularly assessed as new information becomes available.

Accrued Costs

At the balance sheet date, the directors assess works to date and accrue for any costs for work undertaken but not invoiced by suppliers in the Financial Statements. This requires the directors to estimate the value of the works undertaken.

Provisions

At the balance sheet date, the directors assessed the provisions held in the financial statements in respect of potential future economic outflows. In quantifying the provision the estimated economic outflow was calculated utilising the directors' knowledge of prior claims and applying a percentage to the potential liability reflecting the directors' best estimate of the likelihood of a settlement being required. This estimate will be continually assessed as and when new information becomes available to the directors.

3
Turnover and other revenue
2025
£
Turnover analysed by class of business
16,040,073
2025
£
Other revenue
Interest income
(93,287)
874,874
STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 24 -
4
Operating profit
2025
£
Operating profit for the period is stated after charging/(crediting):
Exchange gains
(26)
Fees payable to the group's auditor for the audit of the group's financial statements
40,000
Depreciation of owned tangible fixed assets
104,099
Profit on disposal of tangible fixed assets
(1,092)
Amortisation of intangible assets
78,304
Operating lease charges
28,844
5
Employees

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

Group
Company
2025
2025
Number
Number
Directors
4
4
Administrative
6
-
Production
11
-
Total
21
4

Their aggregate remuneration comprised:

Group
Company
2025
2025
£
£
Wages and salaries
531,915
20,000
Social security costs
63,236
-
Pension costs
111,350
-
0
706,501
20,000
6
Directors' remuneration
2025
£
Remuneration for qualifying services
20,000
STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 25 -
7
Interest receivable and similar income
2025
£
Interest income
Interest on bank deposits
14,713
Interest receivable from group companies
(6,525)
Other interest income
(101,475)
Total income
(93,287)
8
Interest payable and similar expenses
2025
£
Interest on bank overdrafts and loans
39,713
Other interest on financial liabilities
(28,452)
Other interest
49,364
Total finance costs
60,625
9
Amounts written off financial liabilities
2025
£
Amounts written off financial liabilities
(2,734)
10
Taxation
2025
£
Current tax
UK corporation tax on profits for the current period
88,700
Adjustments in respect of prior periods
(3,391)
Total current tax
85,309
Deferred tax
Origination and reversal of timing differences
(4,740)
Total tax charge
80,569
STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
10
Taxation
(Continued)
- 26 -

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

2025
£
Profit before taxation
455,163
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00%
113,791
Tax effect of expenses that are not deductible in determining taxable profit
(15,625)
Permanent capital allowances in excess of depreciation
(20,362)
2,765
Taxation charge
80,569
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 16 April 2025
-
0
Additions - business combinations
1,879,288
Disposals
(29,095)
At 31 December 2025
1,850,193
Amortisation and impairment
At 16 April 2025
-
0
Amortisation charged for the period
78,304
Disposals
(29,095)
At 31 December 2025
49,209
Carrying amount
At 31 December 2025
1,800,984
The company had no intangible fixed assets at 31 December 2025.
STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 27 -
12
Tangible fixed assets
Group
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 16 April 2025
-
0
-
0
-
0
-
0
-
0
-
0
Additions
-
0
-
0
21,659
-
0
157,279
178,938
Business combinations
156,635
1,641
22,532
36
671,990
852,834
Disposals
-
0
(24,055)
(9,857)
(1,724)
(142,372)
(178,008)
Transfers
-
0
-
0
-
0
-
0
(316,128)
(316,128)
At 31 December 2025
156,635
(22,414)
34,334
(1,688)
370,769
537,636
Depreciation and impairment
At 16 April 2025
-
0
-
0
-
0
-
0
-
0
-
0
Depreciation charged in the period
7,445
370
4,348
23
91,913
104,099
Eliminated in respect of disposals
-
0
(23,446)
(7,792)
(1,711)
(102,613)
(135,562)
Transfers
-
0
-
0
-
0
-
0
(68,681)
(68,681)
At 31 December 2025
7,445
(23,076)
(3,444)
(1,688)
(79,381)
(100,144)
Carrying amount
At 31 December 2025
149,190
662
37,778
-
0
450,150
637,780
The company had no tangible fixed assets at 31 December 2025.
13
Fixed asset investments
Group
Company
2025
2025
Notes
£
£
Investments in subsidiaries
14
-
0
5,885,526
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 16 April 2025
-
Additions
5,885,526
At 31 December 2025
5,885,526
Carrying amount
At 31 December 2025
5,885,526
STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 28 -
14
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
Stenball Limited
1
Ordinary
100.00
-
Stenball Group Limited
1
Ordinary
0
100.00
Stenball Management Limited
1
Ordinary
0
100.00
Stenball No2 Limited
1
Ordinary
0
100.00
Stenball Construction Limited
1
Ordinary
0
100.00
Heyworth Homes (Newport) Limited
1
Ordinary
0
100.00

Registered office addresses (all UK unless otherwise indicated):

1
Unit 1 Heyworth Business Park, Old Portsmouth Road, GU3 1AF
15
Stocks
Group
Company
2025
2025
£
£
Work in progress
280,974
-
16
Debtors
Group
Company
2025
2025
Amounts falling due within one year:
£
£
Trade debtors
3,671,736
93,088
Other debtors
387,846
88,225
Prepayments and accrued income
3,654,274
82,504
7,713,856
263,817
Amounts falling due after more than one year:
Amount owed by related parties
105,000
105,000
Total debtors
7,818,856
368,817
STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 29 -
17
Creditors: amounts falling due within one year
Group
Company
2025
2025
Notes
£
£
Bank loans
19
7,754
-
0
Other borrowings
19
318,325
318,325
Trade creditors
5,300,149
-
0
Amounts owed to group undertakings
-
0
5,162,146
Corporation tax payable
148,140
-
0
Other taxation and social security
1,236,620
1,416
Other creditors
679,155
-
0
Accruals and deferred income
2,150,284
499,230
9,840,427
5,981,117
18
Creditors: amounts falling due after more than one year
Group
Company
2025
2025
Notes
£
£
Other borrowings
19
867,921
867,921
Other taxation and social security
1,613,041
-
0
2,480,962
867,921

The amounts due re taxation & social security have been agreed to be paid at the rate of £30,000 (less interest) per month with effect from 1 July 2023. Interest is charged at 3.60% p.a.

19
Loans and overdrafts
Group
Company
2025
2025
£
£
Bank loans
7,754
-
0
Loans from related parties
1,186,246
1,186,246
1,194,000
1,186,246
Payable within one year
326,079
318,325
Payable after one year
867,921
867,921
STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 30 -
20
Deferred taxation

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

Liabilities
2025
Group
£
Accelerated capital allowances
63,024
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the period:
£
£
Asset at 16 April 2025
-
-
Charge to profit or loss
63,024
-
Liability at 31 December 2025
63,024
-

The deferred tax liability set out above is expected to reverse within 4 years and relates to accelerated capital allowances that are expected to mature within the same period.

21
Retirement benefit schemes
2025
Defined contribution schemes
£
Charge to profit or loss in respect of defined contribution schemes
111,350

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.

22
Share capital
Group and company
2025
2025
Ordinary share capital
Number
£
Issued and fully paid
Ordinary A Shares of £1 each
35
35
Ordinary B Shares of £1 each
35
35
Ordinary C Shares of £1 each
20
20
Ordinary D Shares of £1 each
10
10
100
100
STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 31 -
23
Acquisition of a business

On 21 July 2025 the group acquired 100% percent of the issued capital of Stenball Limited.

Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Property, plant and equipment
852,834
-
852,834
Inventories
280,974
-
280,974
Trade and other receivables
12,246,163
-
12,246,163
Cash and cash equivalents
1,687,000
-
1,687,000
Borrowings
(12,191)
-
(12,191)
Trade and other payables
(10,477,775)
-
(10,477,775)
Tax liabilities
(495,168)
-
(495,168)
Deferred tax
(74,399)
-
(74,399)
Total identifiable net assets
4,007,438
-
4,007,438
Goodwill
1,878,087
Total consideration
5,885,525
The consideration was satisfied by:
£
Cash
467,000
Deferred consideration
1,427,376
Assets transferred
2,405,609
Loans settled
1,585,540
5,885,525
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
16,040,073
Profit after tax
374,594
STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 32 -
24
Financial commitments, guarantees and contingent liabilities

There is a fixed and floating charge under the terms of which amounts due to National Westminster Bank Plc are secured on the assets of Stenball Group Limited. There have been no instances in the year or to date whereby the obligations under this debenture have been breached and therefore this debenture is not currently enforceable.

 

There is a fixed and floating charge with Lloyds Bank Plc under the terms of which amounts due to Lloyds Bank Plc are secured on the assets of Stenball Group Limited. There have been no instances in the year or to date whereby the obligations under this debenture have been breached and therefore this debenture is not currently enforceable.

 

Stenball Limited has given a performance guarantee in respect of a related company. The directors consider it extremely unlikely that any liability will arise, the project being scheduled to complete in early April 2026.

25
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
2025
£
£
Within one year
73,710
-
Between two and five years
179,416
-
253,126
-
27
Cash generated from group operations
2025
£
Profit after taxation
374,594
Adjustments for:
Taxation charged
80,569
Finance costs
60,625
Investment income
93,287
Gain on disposal of tangible fixed assets
(1,092)
Amortisation and impairment of intangible assets
78,304
Depreciation and impairment of tangible fixed assets
104,099
Other gains and losses
2,734
Movements in working capital:
Decrease in debtors
5,228,111
Decrease in creditors
(4,300,275)
Cash generated from operations
1,720,956
STENBALL HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 33 -
28
Analysis of changes in net funds - group
16 April 2025
Cash flows
Other non-cash changes
31 December 2025
£
£
£
£
Cash at bank and in hand
-
2,220,513
-
2,220,513
Borrowings excluding overdrafts
-
(1,191,266)
(2,734)
(1,194,000)
-
1,029,247
(2,734)
1,026,513
2025-12-312025-04-16falsefalseCCH SoftwareCCH Accounts Production 2025.200M BrownM OveringtonS KitneyS KitneyR Spencerfalse16392092bus:Consolidated2025-04-162025-12-31163920922025-04-162025-12-3116392092bus:CompanySecretaryDirector12025-04-162025-12-3116392092bus:Director12025-04-162025-12-3116392092bus:Director22025-04-162025-12-3116392092bus:Director32025-04-162025-12-3116392092bus:CompanySecretary12025-04-162025-12-3116392092bus:Director42025-04-162025-12-3116392092bus:RegisteredOffice2025-04-162025-12-31163920922025-12-3116392092bus:Consolidated2025-12-3116392092core:Goodwillbus:Consolidated2025-12-3116392092core:LeaseholdImprovementsbus:Consolidated2025-12-3116392092core:PlantMachinerybus:Consolidated2025-12-3116392092core:FurnitureFittingsbus:Consolidated2025-12-3116392092core:ComputerEquipmentbus:Consolidated2025-12-3116392092core:MotorVehiclesbus:Consolidated2025-12-3116392092core:ShareCapitalbus:Consolidated2025-12-3116392092core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3116392092core:ShareCapital2025-12-3116392092core:RetainedEarningsAccumulatedLosses2025-12-3116392092core:ShareCapitalbus:Consolidated2025-04-162025-12-3116392092core:ShareCapital2025-04-162025-12-3116392092core:Goodwill2025-04-162025-12-3116392092core:LeaseholdImprovements2025-04-162025-12-3116392092core:PlantMachinery2025-04-162025-12-3116392092core:FurnitureFittings2025-04-162025-12-3116392092core:ComputerEquipment2025-04-162025-12-3116392092core:MotorVehicles2025-04-162025-12-3116392092core:UKTaxbus:Consolidated2025-04-162025-12-3116392092bus:Consolidated12025-04-162025-12-3116392092core:Goodwillbus:Consolidated2025-04-1516392092core:Goodwillbus:Consolidated2025-04-162025-12-3116392092core:LeaseholdImprovementsbus:Consolidated2025-04-1516392092core:PlantMachinerybus:Consolidated2025-04-1516392092core:FurnitureFittingsbus:Consolidated2025-04-1516392092core:ComputerEquipmentbus:Consolidated2025-04-1516392092core:MotorVehiclesbus:Consolidated2025-04-1516392092bus:Consolidated2025-04-1516392092core:LeaseholdImprovementsbus:Consolidated2025-04-162025-12-3116392092core:PlantMachinerybus:Consolidated2025-04-162025-12-3116392092core:FurnitureFittingsbus:Consolidated2025-04-162025-12-3116392092core:ComputerEquipmentbus:Consolidated2025-04-162025-12-3116392092core:MotorVehiclesbus:Consolidated2025-04-162025-12-3116392092core:Subsidiary12025-04-162025-12-3116392092core:Subsidiary22025-04-162025-12-3116392092core:Subsidiary32025-04-162025-12-3116392092core:Subsidiary42025-04-162025-12-3116392092core:Subsidiary52025-04-162025-12-3116392092core:Subsidiary62025-04-162025-12-3116392092core:Subsidiary112025-04-162025-12-3116392092core:Subsidiary222025-04-162025-12-3116392092core:Subsidiary332025-04-162025-12-3116392092core:Subsidiary442025-04-162025-12-3116392092core:Subsidiary552025-04-162025-12-3116392092core:Subsidiary662025-04-162025-12-3116392092core:CurrentFinancialInstruments2025-12-3116392092core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3116392092core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3116392092core:Non-currentFinancialInstruments2025-12-3116392092core:WithinOneYearbus:Consolidated2025-12-3116392092core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3116392092core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3116392092core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3116392092core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3116392092bus:PrivateLimitedCompanyLtd2025-04-162025-12-3116392092bus:FRS1022025-04-162025-12-3116392092bus:Audited2025-04-162025-12-3116392092bus:ConsolidatedGroupCompanyAccounts2025-04-162025-12-3116392092bus:FullAccounts2025-04-162025-12-31xbrli:purexbrli:sharesiso4217:GBP