Caseware UK (AP4) 2024.0.164 2024.0.164 2025-04-01false00falsefalsefalse 06545585 2025-04-01 2026-03-31 06545585 2024-04-01 2025-03-31 06545585 2026-03-31 06545585 2025-03-31 06545585 2024-04-01 06545585 c:CompanySecretary1 2025-04-01 2026-03-31 06545585 c:Director1 2025-04-01 2026-03-31 06545585 c:Director2 2025-04-01 2026-03-31 06545585 c:RegisteredOffice 2025-04-01 2026-03-31 06545585 d:FurnitureFittings 2025-04-01 2026-03-31 06545585 d:ComputerEquipment 2025-04-01 2026-03-31 06545585 d:CurrentFinancialInstruments 2026-03-31 06545585 d:CurrentFinancialInstruments 2025-03-31 06545585 d:CurrentFinancialInstruments d:WithinOneYear 2026-03-31 06545585 d:CurrentFinancialInstruments d:WithinOneYear 2025-03-31 06545585 d:ShareCapital 2025-04-01 2026-03-31 06545585 d:ShareCapital 2026-03-31 06545585 d:ShareCapital 2024-04-01 2025-03-31 06545585 d:ShareCapital 2025-03-31 06545585 d:ShareCapital 2024-04-01 06545585 d:SharePremium 2025-04-01 2026-03-31 06545585 d:SharePremium 2026-03-31 06545585 d:SharePremium 2024-04-01 2025-03-31 06545585 d:SharePremium 2025-03-31 06545585 d:SharePremium 2024-04-01 06545585 d:OtherMiscellaneousReserve 2025-04-01 2026-03-31 06545585 d:OtherMiscellaneousReserve 2026-03-31 06545585 d:OtherMiscellaneousReserve 2024-04-01 2025-03-31 06545585 d:OtherMiscellaneousReserve 2025-03-31 06545585 d:OtherMiscellaneousReserve 2024-04-01 06545585 d:RetainedEarningsAccumulatedLosses 2025-04-01 2026-03-31 06545585 d:RetainedEarningsAccumulatedLosses 2026-03-31 06545585 d:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 06545585 d:RetainedEarningsAccumulatedLosses 2025-03-31 06545585 d:RetainedEarningsAccumulatedLosses 2024-04-01 06545585 c:OrdinaryShareClass1 2025-04-01 2026-03-31 06545585 c:OrdinaryShareClass1 2026-03-31 06545585 c:OrdinaryShareClass1 2025-03-31 06545585 c:OrdinaryShareClass2 2025-04-01 2026-03-31 06545585 c:OrdinaryShareClass2 2026-03-31 06545585 c:OrdinaryShareClass2 2025-03-31 06545585 c:OrdinaryShareClass3 2025-04-01 2026-03-31 06545585 c:OrdinaryShareClass3 2026-03-31 06545585 c:OrdinaryShareClass3 2025-03-31 06545585 c:FRS102 2025-04-01 2026-03-31 06545585 c:Audited 2025-04-01 2026-03-31 06545585 c:FullAccounts 2025-04-01 2026-03-31 06545585 c:PrivateLimitedCompanyLtd 2025-04-01 2026-03-31 06545585 d:Subsidiary1 2025-04-01 2026-03-31 06545585 d:Subsidiary1 1 2025-04-01 2026-03-31 06545585 d:Subsidiary2 2025-04-01 2026-03-31 06545585 d:Subsidiary2 1 2025-04-01 2026-03-31 06545585 d:Subsidiary3 2025-04-01 2026-03-31 06545585 d:Subsidiary3 1 2025-04-01 2026-03-31 06545585 c:Consolidated 2026-03-31 06545585 c:ConsolidatedGroupCompanyAccounts 2025-04-01 2026-03-31 06545585 2 2025-04-01 2026-03-31 06545585 6 2025-04-01 2026-03-31 06545585 e:PoundSterling 2025-04-01 2026-03-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 06545585









Kinetic PLC









Annual Report and Consolidated Financial Statements

For the year ended 31 March 2026

 
Kinetic PLC
 
 
Company Information


Directors
N Betton 
J Heseltine 




Company secretary
N Betton



Registered number
06545585



Registered office
Lancastrian Office Centre
Talbot Road

Stretford

Manchester

M32 0FP




Independent auditors
Hurst Accountants Limited
Chartered Accountants and Statutory Auditors

3 Stockport Exchange

Stockport

SK1 3GG





 
Kinetic PLC
 

Contents



Page
Group Strategic Report
 
1 - 2
Directors' Report
 
3 - 4
Independent Auditors' Report
 
5 - 8
Consolidated Profit and Loss Account
 
9
Consolidated Balance Sheet
 
10
Company Balance Sheet
 
11
Consolidated Statement of Changes in Equity
 
12
Company Statement of Changes in Equity
 
13
Consolidated Statement of Cash Flows
 
14
Consolidated Analysis of Net Debt
 
15
Notes to the Financial Statements
 
16 - 32


 
Kinetic PLC
 
 
Group Strategic Report
For the year ended 31 March 2026

Introduction
 
Kinetic PLC provides human resource and staffing services to the manufacturing, engineering and social healthcare markets in the UK.

Business review
 
Kinetic PLC's growth strategy will continue with further diversification into industrial and engineering markets with our contract and permanent offerings within the UK as well as enhancing the human resource and staffing services offerings within its other brands.

Other brands within the group, Pay Partners and Kinetic Nursing Services continue to trade as autonomous companies supported by the group which delivers back office support services.

The key financial and other performance indicators during the year were as follows:


2026
2025
% Change
Turnover (£'000)
19,961
18,726
6.6%
Group operating profit (£'000)
209
422
(41%)
Equity shareholders' funds (£'000)
2,286
2,106
8.5%
Fixed assets (£'000)
72
113
(36%)
Current assets as a % of current liabilities
128%
130%
(2%)
Average number of employees
54
53
2%

Turnover increased by 6.6% and gross profit margin has increased from 18.7% to 19.2% which delivered an extra £320k gross profit above last year's result. The business has continued to be affected by the effects of inflation and the increase in employment costs rates resulting in the overheads increasing on last year of £514k (16.6% increase).

The number of employees remains relatively consistent in comparison to 2025. There are further plans to increase the employee numbers into the business in 2026 into profitable sectors to enable further growth.

The company continues to be well capitalised with a strong balance sheet and cash reserves.

Looking ahead, the directors intend to focus on:

Expanding sales and marketing efforts to increase client acquisition.
Strengthening long-term client relationships through tailored service offerings.
Exploring further opportunities in profitable markets and sectors.
Ongoing investment in technology upgrades to streamline IT infrastructure.

Page 1

 
Kinetic PLC
 

Group Strategic Report (continued)
For the year ended 31 March 2026

Principal risks and uncertainties
 
Commercial risks to the core business continue to be challenging external market forces and further planned employment related legislation costs. There is still a shortage of skilled personnel in the UK due to continuing relatively high levels of employment. Such risks we have mitigated with further investment in other platforms and tools to attract suitable candidates alongside our well established in house database.

Challenges within the current economic climate with the higher bad debt risks we continue to face alongside general increases in operating costs are having to be managed very carefully in an attempt to control overhead costs. 

As mentioned bad debts have become a more significant risk and we have strengthened systems and processes in place in an attempt to mitigate such risks. We perform detailed credit checks on all potential clients and have credit insurance and monitoring in place for our key customers that are reviewed monthly for exposure.

The directors have reviewed Kinetic PLC’s business model and strategy and we operate a full risk register managed within our BS 9001:2015 British Quality Standard accreditation.

Financial key performance indicators
 
Operational KPI’s: Numbers of timesheets on a weekly basis alongside the number of trading clients on a monthly basis. Full forecasts of the following month's permanent recruitment pipeline are tracked to actual results on a monthly basis. Scheduled interviews, candidates placed, number of calls made, and number of client visits are all measured and reported real time via monitors set up in each of the offices.

Key financial indicators are measured at an office level to compare actual results against budgets and the prior year on a monthly basis. These are all reported on a monthly basis via the monthly management accounts along with the profit and loss accounts for each of the businesses in the group.

Employee ownership
 
The Company is proud to operate as an employee-owned business, with the shares held in an Employee Ownership Trust for the benefit of its employees. The Directors believe that employee ownership creates a stronger, more engaged workforce by fostering a culture of shared responsibility, collaboration and long-term commitment. This structure empowers employees to contribute to the continued success of the business, encourages innovation and exceptional customer service, and aligns the interests of the workforce with the sustainable growth and prosperity of the Company. The Directors remain committed to preserving and developing this ownership model as a key part of the Company's long-term strategy.


This report was approved by the board and signed on its behalf.



J Heseltine
Director

Date: 24 August 2026

Page 2

 
Kinetic PLC
 
 
 
Directors' Report
For the year ended 31 March 2026

The directors present their report and the financial statements for the year ended 31 March 2026.

Directors' responsibilities statement

The directors are responsible for preparing the group strategic report, the directors' report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 Company and the Group and of the profit or loss of the Group for that period.

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


select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

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

Principal activity

The nature of the company's operations and principal activity is that of a holding company. 

Results and dividends

The profit for the year, after taxation, amounted to £180,471 (2025 - £382,185).

The directors do not recommend payment of a final dividend (2025: £nil). No dividends were paid in the year (2025: £nil).

Directors

The directors who served during the year were:

N Betton 
J Heseltine 

Future developments

An indication of the likely future developments in the group's business is provided in the Strategic Report.

Page 3

 
Kinetic PLC
 
 
 
Directors' Report (continued)
For the year ended 31 March 2026

Disclosure of information to auditors

Each of the persons who are directors at the time when this directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Post balance sheet events

There have been no significant events affecting the Group since the year end.

Auditors

The auditorsHurst Accountants Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





N Betton
Director
Date: 24 August 2026

Page 4

 
Kinetic PLC
 
 
 
Independent Auditors' Report to the Members of Kinetic PLC
 

Opinion


We have audited the financial statements of Kinetic PLC (the 'Parent Company') and its subsidiaries (the 'Group') for the year ended 31 March 2026, which comprise the consolidated profit and loss account, the consolidated analysis of net debt, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Group's and of the Parent Company's affairs as at 31 March 2026 and of the Group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 or the 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 auditors' report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Page 5

 
Kinetic PLC
 
 
 
Independent Auditors' Report to the Members of Kinetic PLC (continued)


Opinion on other matters prescribed by the Companies Act 2006
 

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


the information given in the group strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the group strategic report and the directors' report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Group and the Parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the group 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:


adequate accounting records have not been kept by the Parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the Parent Company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the directors' responsibilities statement set out on page 3, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Group's and 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 Group or the Parent Company or to cease operations, or have no realistic alternative but to do so.


Page 6

 
Kinetic PLC
 
 
 
Independent Auditors' Report to the Members of Kinetic PLC (continued)


Auditors' 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 auditors' 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 Group financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Identifying and assessing potential risks related to irregularities

In identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following:
 
The nature of the industry and sector in which the company operates; the control environment and business        performance including key drivers for directors' remuneration, bonus levels and performance targets.
The outcome of enquiries of local management and parent company management, including whether management was aware of any instances of non-compliance with laws and regulations, and whether management had knowledge of any actual, suspected, or alleged fraud. 
Supporting documentation relating to the Company's policies and procedures for:
°Identifying, evaluating, and complying with laws and regulations
°Detecting and responding to the risks of fraud
The internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations.
The outcome of discussions amongst the engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.
The legal and regulatory framework in which the Company operates, particularly those laws and regulations which have a direct effect on the financial statements, such as the Companies Act 2006, pensions and tax legislation, or which had a fundamental effect on the operations of the Company, including application of the Employment Agencies Act 1973, Agency Workers Regulations 2010, Working Time Regulations 1998, Conduct of Employment Agencies and Regulations 2003, General Data Protection Requirements, and Anti-bribery and Corruption.

Audit response to risks identified

Our procedures to respond to the risks identified included the following:

Reviewing the financial statements disclosures and testing to supporting documentation to assess compliance with the provisions of those relevant laws and regulations which have a direct effect on the financial statements.
Discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulations and fraud.
Evaluation of management’s controls designed to prevent and detect irregularities.
Enquiring of management about any actual and potential litigation and claims.
Performing analytical procedures to identify any unusual or unexpected relationships which may indicate risks of material misstatement due to fraud.





 
Page 7

 
Kinetic PLC
 
 
 
Independent Auditors' Report to the Members of Kinetic PLC (continued)


We have also considered the risk of fraud through management override of controls by:

Testing the appropriateness of journal entries and other adjustments. We have used data analytics software to identify accounting transactions which may pose a heightened risk of material misstatement, whether due to fraud or error.
Challenging assumptions made by management in their significant accounting estimates, and assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and
Evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

There are inherent limitations in the audit procedures described above, and the further removed non-compliance with laws and regulations are from the events and transactions reflected in the financial statements, the less likely we would become aware of them.  Also, the risk of not detecting a material 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 for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditors' 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 2006Our 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 auditors' 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.





Mike Jackson (Senior Statutory Auditor)
for and on behalf of
Hurst Accountants Limited
Chartered Accountants and Statutory Auditors
3 Stockport Exchange
Stockport
SK1 3GG

25 August 2026
Page 8

 
Kinetic PLC
 
 
Consolidated Profit and Loss Account
For the year ended 31 March 2026

2026
2025
Note
£
£

  

Turnover
 4 
19,960,691
18,726,140

Cost of sales
  
(16,134,617)
(15,219,803)

Gross profit
  
3,826,074
3,506,337

Administrative expenses
  
(3,616,968)
(3,103,814)

Other operating income
 5 
-
20,000

Operating profit
 6 
209,106
422,523

Interest receivable and similar income
 10 
99,446
127,299

Interest payable and similar expenses
 11 
(63,964)
(74,273)

Profit before tax
  
244,588
475,549

Tax on profit
 12 
(64,117)
(93,364)

Profit for the financial year
  
180,471
382,185

Profit for the year attributable to:
  

Owners of the Parent Company
  
180,471
382,185

There are no items of other comprehensive income for 2026 or 2025 other than the profit for the yearAs a result, no separate Statement of Comprehensive Income has been presented.

The notes on pages 16 to 32 form part of these financial statements.

Page 9

 
Kinetic PLC
Registered number: 06545585

Consolidated Balance Sheet
As at 31 March 2026

2026
2025
Note
£
£

Fixed assets
  

Intangible assets
 13 
7,392
9,606

Tangible assets
 14 
65,259
103,671

  
72,651
113,277

Current assets
  

Debtors: amounts falling due within one year
 16 
3,725,398
3,130,735

Cash at bank and in hand
 17 
6,345,101
5,490,853

  
10,070,499
8,621,588

Creditors: amounts falling due within one year
 18 
(7,856,789)
(6,619,987)

Net current assets
  
 
 
2,213,710
 
 
2,001,601

Total assets less current liabilities
  
2,286,361
2,114,878

Provisions for liabilities
  

Deferred taxation
 19 
-
(8,988)

Net assets
  
2,286,361
2,105,890


Capital and reserves
  

Called up share capital 
 20 
20,000
20,000

Share premium account
 21 
1,904,155
1,904,155

Other reserves
 21 
(3,000,273)
(3,000,273)

Profit and loss account
 21 
3,362,479
3,182,008

Equity attributable to owners of the Parent Company
  
2,286,361
2,105,890


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




J Heseltine
Director

Date: 24 August 2026

The notes on pages 16 to 32 form part of these financial statements.

Page 10

 
Kinetic PLC
Registered number: 06545585

Company Balance Sheet
As at 31 March 2026

2026
2025
Note
£
£

Fixed assets
  

Investments
 15 
5,180,545
5,180,545

  

Creditors: amounts falling due within one year
 18 
(3,515,083)
(3,515,083)

Net current liabilities
  
 
 
(3,515,083)
 
 
(3,515,083)

Total assets less current liabilities
  
1,665,462
1,665,462

  

  

Net assets
  
1,665,462
1,665,462


Capital and reserves
  

Called up share capital 
 20 
20,000
20,000

Share premium account
 21 
1,904,155
1,904,155

Own shares held by Employee Ownership Trust
 21 
(3,000,273)
(3,000,273)

Profit and loss account brought forward
  
2,741,580
2,741,580

Profit for the year
  
-
-

Profit and loss account carried forward
  
2,741,580
2,741,580

  
1,665,462
1,665,462


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


J Heseltine
Director

Date: 24 August 2026

The notes on pages 16 to 32 form part of these financial statements.

Page 11

 
Kinetic PLC
 

Consolidated Statement of Changes in Equity
For the year ended 31 March 2026


Called up share capital
Share premium account
Own shares held by Employee Ownership Trust
Profit and loss account
Total equity

£
£
£
£
£


At 1 April 2024
20,000
1,904,155
(3,000,273)
2,799,823
1,723,705


Comprehensive income for the year

Profit for the year
-
-
-
382,185
382,185
Total comprehensive income for the year
-
-
-
382,185
382,185



At 1 April 2025
20,000
1,904,155
(3,000,273)
3,182,008
2,105,890


Comprehensive income for the year

Profit for the year
-
-
-
180,471
180,471
Total comprehensive income for the year
-
-
-
180,471
180,471


At 31 March 2026
20,000
1,904,155
(3,000,273)
3,362,479
2,286,361


The notes on pages 16 to 32 form part of these financial statements.

Page 12

 
Kinetic PLC
 

Company Statement of Changes in Equity
For the year ended 31 March 2026


Called up share capital
Share premium account
Own shares held by Employee Ownership Trust
Profit and loss account
Total equity

£
£
£
£
£


At 1 April 2024
20,000
1,904,155
(3,000,273)
2,741,580
1,665,462
Total comprehensive income for the year
-
-
-
-
-



At 1 April 2025
20,000
1,904,155
(3,000,273)
2,741,580
1,665,462
Total comprehensive income for the year
-
-
-
-
-


At 31 March 2026
20,000
1,904,155
(3,000,273)
2,741,580
1,665,462


The notes on pages 16 to 32 form part of these financial statements.

Page 13

 
Kinetic PLC
 

Consolidated Statement of Cash Flows
For the year ended 31 March 2026

2026
2025
£
£

Cash flows from operating activities

Profit for the financial year
180,471
382,185

Adjustments for:

Amortisation of intangible assets
2,214
1,463

Depreciation of tangible assets
58,016
62,446

Government grants
-
(20,000)

Interest paid
63,964
74,273

Interest received
(99,446)
(127,299)

Taxation charge
64,117
93,364

(Increase)/decrease in debtors
(591,422)
722,510

Increase in creditors
918,517
216,372

Tax paid
(105,527)
-

Net cash generated from operating activities

490,904
1,405,314


Cash flows from investing activities

Purchase of intangible fixed assets
-
(11,069)

Purchase of tangible fixed assets
(19,604)
(12,326)

Government grants received
-
20,000

Interest received
99,446
127,299

Net cash from investing activities

79,842
123,904

Cash flows from financing activities

Interest paid
(63,964)
(74,273)

Net cash used in financing activities
(63,964)
(74,273)

Net increase in cash and cash equivalents
506,782
1,454,945

Cash and cash equivalents at beginning of year
4,406,482
2,951,537

Cash and cash equivalents at the end of year
4,913,264
4,406,482


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
6,345,101
5,490,853

Invoice discounting facility
(1,431,837)
(1,084,371)

4,913,264
4,406,482


The notes on pages 16 to 32 form part of these financial statements.

Page 14

 
Kinetic PLC
 

Consolidated Analysis of Net Debt
For the year ended 31 March 2026




At 1 April 2025
Cash flows
At 31 March 2026
£

£

£

Cash at bank and in hand

5,490,853

854,248

6,345,101

Invoice discounting facility

(1,084,371)

(347,466)

(1,431,837)


4,406,482
506,782
4,913,264

The notes on pages 16 to 32 form part of these financial statements.

Page 15

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

1.


General information

Kinetic Plc is a private company limited by members capital, incorporated in England and Wales. The address of the registered office and principal place of business is Lancastrian Office Centre, Talbot Road, Stretford, Manchester, M32 0FP. 

The nature of the company's operation and principal activity is that of a holding company. The principal activity of the group is human resource management services and payroll bureau services.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own profit and loss account in these financial statements.

The Company has taken advantage of the exemption allowed under FRS 102 paragraph 1.11 and 1.12 and has not presented its own Statement of Cash Flows in these financial statements.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgement in applying the Group's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the consolidated profit and loss account from the date on which control is obtained. They are deconsolidated from the date control ceases.

Page 16

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

2.Accounting policies (continued)

 
2.3

Going concern

The financial statements have been prepared on a going concern basis. The following paragraphs set out the
basis of which the directors have reached their conclusion.

Whilst the economic impact within the manufacturing and engineering recruitment markets has been significant, the company is well capitalised with a diversified business model to withstand the current and future climate.  

The group and company currently meet their working capital requirements through their cash and bank funding.  Based on the group's forecasts and projections, the directors believe they have sufficient facilities to trade through the next 12 months.

Therefore, the directors believe it is appropriate to prepare the accounts to 31 March 2026 on a going concern basis and that there will be no adverse effect on solvency for more than 12 months after the date of approval of the financial statements.

 
2.4

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Page 17

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

2.Accounting policies (continued)

 
2.5

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

The Group operates in the recruitment industry and has two main revenue streams. Contractor revenue is recognised based on time worked during the period and placement revenue is recognised based on the start date of the successful candidate.

 
2.6

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

 
2.7

Government grants

Grants of a revenue nature are recognised in the Consolidated profit and loss account in the same period as the related expenditure.

 
2.8

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.9

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.10

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the Group in independently administered funds.

Page 18

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

2.Accounting policies (continued)

 
2.11

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.12

Intangible assets

Goodwill
 
Goodwill represented the excess of the cost of a business combination over the fair value of the Group's share of the identifiable assets and liabilities acquired. Following initial recognition, goodwill was measured at cost less accumulated amortisation and impairment losses and was amortised on a straight-line basis over its estimated useful economic life of seven years. The goodwill balance was fully amortised in the year ended 31 March 2016.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Intangible assets comprise website development costs and are amortised on a straight-line basis over their estimated useful economic life at a rate of 20% per annum.

Page 19

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

2.Accounting policies (continued)

 
2.13

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Fixtures and fittings
-
15%
straight line
Computer equipment
-
20%
straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.14

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.15

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.16

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the consolidated statement of cash flows, cash and cash equivalents are shown net of the invoice discounting facility that is repayable on demand and form an integral part of the Group's cash management.

 
2.17

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

  
2.18

Holiday pay accrual

A liability is recognised to the extent of any unused holiday pay entitlement which is accrued at the balance sheet date and carried forward to future periods. This is measured at the undiscounted salary cost of the future holiday entitlement so accrued at the balance sheet date.

Page 20

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

2.Accounting policies (continued)

 
2.19

Financial instruments

The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other accounts receivable.
 
Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received.
 
Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of comprehensive income.
 
For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.
 
Financial assets and liabilities are offset and the net amount reported in the Balance sheet when there is an 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.


  
2.20

Employee Ownership Trust

Investments in the Company's own shares which are held for the benefit of the beneficiaries of the Kinetic Employee Ownership Trust are shown as a deduction from shareholder's funds. At the year end all shares held have not been allocated to employees of the Company.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make significant judgements and estimates that affect amounts recognised for assets and liabilities at the reporting date and the amounts of revenue and expenses incurred during the period. Actual outcomes may differ from these judgements, estimates, and assumptions.

The directors believe that judgements, estimates, and assumptions do not have a significant risk of causing a material difference to the carrying amounts of the net assets and liabilities within the next financial year.

Page 21

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

4.


Turnover

An analysis of turnover by class of business is as follows:


2026
2025
£
£

Human resource services
19,523,677
18,323,572

Payroll bureau services
437,014
402,568

19,960,691
18,726,140


All turnover arose within the United Kingdom.


5.


Other operating income

2026
2025
£
£

Government grants receivable
-
20,000

-
20,000



6.


Operating profit

The operating profit is stated after charging:

2026
2025
£
£

Depreciation of tangible fixed assets
58,016
62,446

Amortisation of intangible fixed assets
2,214
1,463

Operating lease rentals - land and buildings
94,296
145,147

Other operating lease rentals
41,209
33,759

Defined contribution pension costs
147,288
127,065

Page 22

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

7.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


2026
2025
£
£

Fees payable to the Company's auditors for the audit of the consolidated and Parent Company's financial statements
21,500
20,600

All other services

Taxation compliance services
3,950
3,950

All non-audit services not included above
3,550
3,420


8.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
2026
2025
£
£


Wages and salaries
2,096,712
1,978,476

Social security costs
292,265
224,064

Cost of defined contribution scheme
156,368
127,065

2,545,345
2,329,605


The average monthly number of employees, including the directors, during the year was as follows:


        2026
        2025
            No.
            No.







Sales and administrative staff
54
53

Page 23

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

9.


Directors' remuneration

2026
2025
£
£

Directors' emoluments
202,219
211,664

Group contributions to defined contribution pension schemes
32,478
14,857

234,697
226,521


During the year retirement benefits were accruing to 2 directors (2025 - 2) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £103,376 (2025 - £108,409).

The value of the Group's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £24,038 (2025 - £10,057).

The total remuneration paid to key management personnel during the year was £574,637 (2025: £530,992).


10.


Interest receivable

2026
2025
£
£


Other interest receivable
99,446
127,299


11.


Interest payable and similar expenses

2026
2025
£
£


Bank interest payable
63,964
74,273

Page 24

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

12.


Taxation


2026
2025
£
£

Corporation tax


Current tax on profits for the year
76,346
149,988

Adjustments in respect of previous periods
-
(44,461)


76,346
105,527


Total current tax
76,346
105,527

Deferred tax


Origination and reversal of timing differences
(12,229)
(12,163)

Total deferred tax
(12,229)
(12,163)


Tax on profit
64,117
93,364

Factors affecting tax charge for the year

The tax assessed for the year is higher than (2025 - lower than) the standard rate of corporation tax in the UK of 25% (2025 - 25%). The differences are explained below:

2026
2025
£
£


Profit on ordinary activities before tax
244,588
475,549


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2025 - 25%)
61,147
118,887

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
2,970
18,938

Adjustments to tax charge in respect of prior periods
-
(44,461)

Total tax charge for the year
64,117
93,364


Factors that may affect future tax charges

There were no factors that may affect future tax charges.

Page 25

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

13.


Intangible assets

Group





Development expenditure
Computer software
Goodwill
Total

£
£
£
£



Cost


At 1 April 2025
8,950
2,119
1,837,103
1,848,172



At 31 March 2026

8,950
2,119
1,837,103
1,848,172



Amortisation


At 1 April 2025
1,161
302
1,837,103
1,838,566


Charge for the year
1,790
424
-
2,214



At 31 March 2026

2,951
726
1,837,103
1,840,780



Net book value



At 31 March 2026
5,999
1,393
-
7,392



At 31 March 2025
7,789
1,817
-
9,606

See note 15 for further details of subsidiary companies.



Page 26

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

14.


Tangible fixed assets

Group



Fixtures and fittings
Computer equipment
Total

£
£
£



Cost or valuation


At 1 April 2025
55,214
311,718
366,932


Additions
3,805
15,799
19,604



At 31 March 2026

59,019
327,517
386,536



Depreciation


At 1 April 2025
28,607
234,654
263,261


Charge for the year
8,287
49,729
58,016



At 31 March 2026

36,894
284,383
321,277



Net book value



At 31 March 2026
22,125
43,134
65,259



At 31 March 2025
26,607
77,064
103,671

Page 27

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

15.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 April 2025
5,440,944



At 31 March 2026

5,440,944



Impairment


At 1 April 2025
260,399



At 31 March 2026

260,399



Net book value



At 31 March 2026
5,180,545



At 31 March 2025
5,180,545


Direct subsidiary undertakings


The following were direct subsidiary undertakings of the Company:

Name

Principal activity

Class of shares

Holding

Kinetic Recruitment Services Limited
Human resource management
Ordinary
100%
Kinetic Nursing Services Limited
Human resource management
Ordinary
100%
PayPartners Limited
Payroll bureau services
Ordinary
100%


Indirect subsidiary undertaking


The following was an indirect subsidiary undertaking of the Company:

Name

Principal activity

Class of shares

Holding

The Kinetic Employee Benefit Trust Limited
Dormant
Ordinary
100%

The registered office of all subsidiary undertakings is Lancastrian Office Centre, Talbot Road, Stretford, Manchester, M32 0FP.

Page 28

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

16.


Debtors

Group
Group
2026
2025
£
£


Trade debtors
3,543,058
2,929,431

Other debtors
20,945
17,076

Prepayments and accrued income
158,154
184,228

Deferred taxation
3,241
-

3,725,398
3,130,735



17.


Cash and cash equivalents

Group
Group
2026
2025
£
£

Cash at bank and in hand
6,345,101
5,490,853

Less: invoice discounting facility
(1,431,837)
(1,084,371)

4,913,264
4,406,482


Included above is an amount of £4,495,688 (2025: £3,779,622) in relation to the Managed Account Package provided by the group to service users.  This represents funds received from local councils for the group to manage the draw down of funds and make payments for care and support as directed.  There is a corresponding amount shown within creditors as due back to the councils if not utilised by the service users.


18.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2026
2025
2026
2025
£
£
£
£

Invoice discounting facility
1,431,837
1,084,371
-
-

Trade creditors
72,809
65,186
-
-

Amounts owed to group undertakings
-
-
3,515,083
3,515,083

Corporation tax
76,346
105,527
-
-

Other taxation and social security
798,907
702,706
-
-

Other creditors
390,694
364,766
-
-

Accruals and deferred income
5,086,196
4,297,431
-
-

7,856,789
6,619,987
3,515,083
3,515,083


The invoice discounting facility is secured against the assets of the Group.

Page 29

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

19.


Deferred taxation


Group



2026


£






At beginning of year
(8,988)


Credited to profit or loss
12,229



At end of year
3,241






Group
Group
2026
2025
£
£

Accelerated capital allowances
(14,113)
(23,287)

Other timing differences
17,354
14,299

3,241
(8,988)


20.


Share capital

2026
2025
£
£
Allotted, called up and fully paid



13,984 (2025 - 13,984) A Ordinary shares of £1 each
13,984
13,984
1,018 (2025 - 1,018) B Ordinary shares of £1 each
1,018
1,018
4,998 (2025 - 4,998) C Ordinary shares of £1 each
4,998
4,998

20,000

20,000


The A Ordinary shares, the B Ordinary shares and the C Ordinary shares shall be separate classes of share but shall carry the same rights and privileges and shall rank pari passu in all respects.

During the period, 5,511 Ordinary B shares were held in an EMI share option scheme to employees of Kinetic plc for an option price of 924p, governed by the trust deed. None of the options have lapsed or been exercised at the balance sheet date.

The fair value of the options was measured by using an option pricing model. The equity-settled share-based payment expense is assessed to be immaterial by management, and has not been accounted for.

Page 30

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

21.


Reserves

Share premium account

Share premium includes any premiums received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium.

Profit and loss account

Profit and loss account includes all current and prior period profits and losses.

Own shares held by Employee Ownership Trust

The Kinetic Employee Ownership Trust holds 13,984 A Ordinary Shares and 4,998 C Ordinary Shares. All Kinetic Plc employees as defined by the trust are entitled to an equal distribution of profits.


22.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £156,368 (2025: £127,065). Contributions totalling £69,414 (2025: £57,196) were payable to the fund at the balance sheet date.


23.


Commitments under operating leases

At 31 March 2026 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2026
2025
£
£

Land and Buildings

Not later than 1 year
89,808
78,622

Later than 1 year and not later than 5 years
345,777
281,173

Later than 5 years
-
16,987

435,585
376,782



Group
Group
2026
2025
£
£

Other

Not later than 1 year
14,905
37,525

Later than 1 year and not later than 5 years
2,656
23,644

17,561
61,169

Page 31

 
Kinetic PLC
 
 
 
Notes to the Financial Statements
For the year ended 31 March 2026

24.


Own shares held by Employee Ownership Trust

2026
2025
£
£



Employee Ownership Trust
3,000,273
3,000,273

The Kinetic Employee Ownership Trust holds 13,984 £1 A Ordinary shares and 4,998 £1 C Ordinary shares of the company's issued share capital. These shares are included in the company's financial statements, as a deduction from shareholders' funds. At the year end all shares held have not been allocated to employees of the Company. 


25.


Related party transactions

The company has taken advantage of the provision under FRS 102 section 33.1a not to disclose transactions between companies which are wholly owned within the group.


26.


Controlling party

At the year end, the Group and Company were under the ultimate control of the Kinetic Employee Ownership Trust by virtue of its 94.91% interest in the voting share capital of the Company.

Page 32