IRIS Accounts Production v26.1.10.61 14139915 Board of Directors 30.11.25 1.12.24 30.11.25 30.11.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. holding company of a civil engineering group. true true true false true true false false false false true false Fair value model iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh141399152024-11-30141399152025-11-30141399152024-12-012025-11-30141399152023-11-30141399152023-12-012024-11-30141399152024-11-3014139915ns15:EnglandWales2024-12-012025-11-3014139915ns14:PoundSterling2024-12-012025-11-3014139915ns10:Director12024-12-012025-11-3014139915ns10:Consolidated2025-11-3014139915ns10:ConsolidatedGroupCompanyAccounts2024-12-012025-11-3014139915ns10:PrivateLimitedCompanyLtd2024-12-012025-11-3014139915ns10:Consolidatedns10:MediumEntities2024-12-012025-11-3014139915ns10:Consolidatedns10:Audited2024-12-012025-11-3014139915ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-12-012025-11-3014139915ns10:Medium-sizedCompaniesRegimeForAccounts2024-12-012025-11-3014139915ns10:Consolidated2024-12-012025-11-3014139915ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-12-012025-11-3014139915ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-12-012025-11-3014139915ns10:FullAccounts2024-12-012025-11-3014139915ns5:Subsidiary12024-12-012025-11-3014139915ns5:Subsidiary22024-12-012025-11-3014139915ns10:Director22024-12-012025-11-3014139915ns10:RegisteredOffice2024-12-012025-11-3014139915ns10:Consolidated2023-12-012024-11-3014139915ns5:CurrentFinancialInstruments2025-11-3014139915ns5:CurrentFinancialInstruments2024-11-3014139915ns5:ShareCapital2025-11-3014139915ns5:ShareCapital2024-11-3014139915ns5:RetainedEarningsAccumulatedLosses2025-11-3014139915ns5:RetainedEarningsAccumulatedLosses2024-11-3014139915ns5:ShareCapital2023-11-3014139915ns5:RetainedEarningsAccumulatedLosses2023-11-3014139915ns5:RetainedEarningsAccumulatedLosses2023-12-012024-11-3014139915ns5:RetainedEarningsAccumulatedLosses2024-12-012025-11-301413991512024-12-012025-11-3014139915ns5:CostValuation2024-11-30141399151ns5:Subsidiary12024-12-012025-11-3014139915ns5:Subsidiary12025-11-3014139915ns5:Subsidiary12024-11-3014139915ns5:Subsidiary12023-12-012024-11-3014139915ns5:Subsidiary232024-12-012025-11-3014139915ns5:Subsidiary22025-11-3014139915ns5:Subsidiary22024-11-3014139915ns5:Subsidiary22023-12-012024-11-3014139915ns5:WithinOneYearns5:CurrentFinancialInstruments2025-11-3014139915ns5:WithinOneYearns5:CurrentFinancialInstruments2024-11-30
REGISTERED NUMBER: 14139915 (England and Wales)















Group Strategic Report, Report of the Directors and

Consolidated Financial Statements for the Year Ended 30 November 2025

for

Merrigan & Doherty Holdings Limited

Merrigan & Doherty Holdings Limited (Registered number: 14139915)






Contents of the Consolidated Financial Statements
for the Year Ended 30 November 2025




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4

Consolidated Income Statement 8

Consolidated Other Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 16


Merrigan & Doherty Holdings Limited

Company Information
for the Year Ended 30 November 2025







DIRECTORS: D M Doherty
M C Merrigan





REGISTERED OFFICE: Park House
37 Clarence Street
Leicester
Leicestershire
LE1 3RW





BUSINESS ADDRESS: 1 Gypsum Close
Leicester
Leicestershire
LE4 9AB





REGISTERED NUMBER: 14139915 (England and Wales)





AUDITORS: Duncan & Toplis Audit Limited
Statutory Auditor
Park House
37 Clarence Street
Leicester
Leicestershire
LE1 3RW

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Group Strategic Report
for the Year Ended 30 November 2025

The directors present their strategic report of the company and the group for the year ended 30 November 2025.

Merrigan & Doherty Holdings Limited Group is a civil engineering group.

REVIEW OF BUSINESS
Turnover increased from £17,774,853 to £19,853,083 in the year and operating profit increased from £2,548,317 to £3,827,194. The 12% increase in turnover is an improvement on the 5% increase seen the previous year. Interest rates and inflation have stabilized this year and demand for new build properties has increased resulting in an operating profit increase of 50%. The directors are confident that the prospects for the future of the business are healthy.

PRINCIPAL RISKS AND UNCERTAINTIES
The group's operations expose it to a variety of financial risks, outlined in more detail below. The group has several risk management strategies in place that aim to reduce the adverse effects on the financial performance of the group by monitoring levels of a number of financial costs.

Price Risk
The group can be exposed to increases in material and supplier costs as tenders can be sent up to six months before a project contract is awarded. The group aims to ensure that tenders take any anticipated price increases into account.

Credit Risk
The group continues to monitor and review policies surrounding credit checks on both new and existing customers when looking at offering credit limits and reviewing payment terms. The group had no bad debts during the year and has a good relationship with all its customers which ensures prompt payment.

Interest Rate Risk
The group finances its operations primarily through retained profits, and also has access to bank borrowings if required.

Other Risks
As a contractor, the group is dependent on retaining the loyalty of both its customers and its suppliers. For customers this is addressed by maintaining a constant focus on customer service and quality. Supplier risk is managed via our relationship with our suppliers. Communication and liaison takes place on a regular basis to ensure that these relationships remain strong.

KEY PERFORMANCE INDICATORS
The directors use a number of performance indicators to evaluate the group's performance, the key ones being turnover, gross profit and profit before tax. These numbers are detailed on page 8. Gross profit and overhead percentage are tracked on a quarterly basis and compared to annual budgets and prior year. Project margins are tracked on a monthly basis ensuring that each project is profitable.

FUTURE DEVELOPMENTS
The future prospects of the group remain healthy. The directors are pleased with the group's performance and expect its results for the next financial year to be satisfactory.

ON BEHALF OF THE BOARD:





D M Doherty - Director


18 August 2026

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Report of the Directors
for the Year Ended 30 November 2025

The directors present their report with the financial statements of the company and the group for the year ended 30 November 2025.

DIVIDENDS
The total distribution of dividends for the year ended 30 November 2025 will be £621,784.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 December 2024 to the date of this report.

D M Doherty
M C Merrigan

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 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 and then apply them consistently;
- make judgements 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 company will continue in business.

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

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

ON BEHALF OF THE BOARD:





D M Doherty - Director


18 August 2026

Report of the Independent Auditors to the Members of
Merrigan & Doherty Holdings Limited

Opinion
We have audited the financial statements of Merrigan & Doherty Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 November 2025 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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:
-give a true and fair view of the state of the group's and of the parent company affairs as at 30 November 2025 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 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 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 directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Merrigan & Doherty Holdings Limited


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 Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- 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 Statement of Directors' Responsibilities set out on page three, 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 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.

Report of the Independent Auditors to the Members of
Merrigan & Doherty Holdings Limited


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 a Report of the Auditors 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

The capability to detect irregularities is based on the auditor identifying and assessing the risks of material misstatement of the financial statements, whether due to fraud or error, and then designing and performing audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.

a) Identifying and assessing potential risks related to irregularities

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, the following approach was taken:

- Understanding the nature of the industry and sector, control environment and business performance;
- Consideration of the results of our enquiries of management and those charged with governance
about their own identification and assessment of the risks of irregularities;
- Understanding the company's policies and procedures on compliance with laws and regulations and
management of fraud risk, including documentation of instances of non-compliance of laws and
regulations and instances of actual, suspected or alleged fraud;
- Consideration of matters discussed among the audit engagement team regarding how and where
fraud might occur in the financial statements and any potential indicators of fraud;
- Understanding the legal and regulatory frameworks that the company operates in through enquiry of
management and those charged with governance and understanding the company's industry and
sector. The key laws and regulations that were considered to have an effect on material amounts and
disclosures in the financial statements included the Companies Act and tax legislation.

b) Audit response to risks identified

Based on this understanding, the following audit procedures were designed and performed to respond to the risks identified:

- Reviewing the financial statement disclosures and testing to supporting documentation to assess
compliance with applicable laws and regulations described as having a direct effect on the financial
statement;
- Enquiring of management, those charged with governance and, where applicable, the company's
solicitors concerning actual and potential litigation and claims;
- Performing analytical procedures to identify any unusual or unexpected relationships that may
indicate risks of material misstatement due to fraud;
- Reviewing minutes of meetings of those charged with governance and, where applicable,
correspondence with regulators;
- Performing audit work over the risk of management override of controls, including testing of journal
entries and other adjustments for appropriateness and evaluating the business rationale of significant
transactions outside the normal course of business;
- Communication of potential fraud risks to all engagement team members and remaining alert to any
indications of fraud or non-compliance with laws and regulations throughout the audit.


Report of the Independent Auditors to the Members of
Merrigan & Doherty Holdings Limited

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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 Report of the Auditors.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors 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.




Matthew Mark Smith FCCA (Senior Statutory Auditor)
for and on behalf of Duncan & Toplis Audit Limited
Statutory Auditor
Park House
37 Clarence Street
Leicester
Leicestershire
LE1 3RW

24 August 2026

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Consolidated
Income Statement
for the Year Ended 30 November 2025

30.11.25 30.11.24
Notes £    £   

TURNOVER 3 19,853,083 17,774,853

Cost of sales (13,878,639 ) (13,386,989 )
GROSS PROFIT 5,974,444 4,387,864

Administrative expenses (2,160,590 ) (1,845,844 )
3,813,854 2,542,020

Other operating income 13,340 6,297
OPERATING PROFIT 5 3,827,194 2,548,317

Interest receivable and similar income 316,091 378,122
4,143,285 2,926,439

Interest payable and similar expenses 6 (61,773 ) (61,559 )
PROFIT BEFORE TAXATION 4,081,512 2,864,880

Tax on profit 7 (1,028,558 ) (722,312 )
PROFIT FOR THE FINANCIAL YEAR 3,052,954 2,142,568
Profit attributable to:
Owners of the parent 3,052,954 2,142,568

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Consolidated
Other Comprehensive Income
for the Year Ended 30 November 2025

30.11.25 30.11.24
Notes £    £   

PROFIT FOR THE YEAR 3,052,954 2,142,568


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

3,052,954

2,142,568

Total comprehensive income attributable to:
Owners of the parent 3,052,954 2,142,568

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Consolidated Balance Sheet
30 November 2025

30.11.25 30.11.24
Notes £    £   
FIXED ASSETS
Tangible assets 10 5,293,109 5,017,605
Investments 11 - -
Investment property 12 - -
5,293,109 5,017,605

CURRENT ASSETS
Stocks 13 10,000 10,000
Debtors 14 5,202,539 5,548,738
Cash at bank 10,692,070 8,443,161
15,904,609 14,001,899
CREDITORS
Amounts falling due within one year 15 (2,472,476 ) (2,681,100 )
NET CURRENT ASSETS 13,432,133 11,320,799
TOTAL ASSETS LESS CURRENT
LIABILITIES

18,725,242

16,338,404

CREDITORS
Amounts falling due after more than one
year

16

(409,058

)

(441,552

)

PROVISIONS FOR LIABILITIES 19 (901,439 ) (913,277 )
NET ASSETS 17,414,745 14,983,575

CAPITAL AND RESERVES
Called up share capital 20 132 132
Revaluation reserve 21 85,760 85,760
Capital redemption reserve 21 112 112
Retained earnings 21 17,328,741 14,897,571
SHAREHOLDERS' FUNDS 17,414,745 14,983,575

The financial statements were approved by the Board of Directors and authorised for issue on 18 August 2026 and were signed on its behalf by:





D M Doherty - Director


Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Company Balance Sheet
30 November 2025

30.11.25 30.11.24
Notes £    £   
FIXED ASSETS
Tangible assets 10 - -
Investments 11 132 132
Investment property 12 1,400,000 1,400,000
1,400,132 1,400,132

CURRENT ASSETS
Debtors 14 810,518 257,734
Cash at bank 2,301,873 2,070,265
3,112,391 2,327,999
CREDITORS
Amounts falling due within one year 15 (68,979 ) (1,044,637 )
NET CURRENT ASSETS 3,043,412 1,283,362
TOTAL ASSETS LESS CURRENT
LIABILITIES

4,443,544

2,683,494

CAPITAL AND RESERVES
Called up share capital 20 132 132
Retained earnings 21 4,443,412 2,683,362
SHAREHOLDERS' FUNDS 4,443,544 2,683,494

Company's profit for the financial year 2,381,834 1,565,283

The financial statements were approved by the Board of Directors and authorised for issue on 18 August 2026 and were signed on its behalf by:





D M Doherty - Director


Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Consolidated Statement of Changes in Equity
for the Year Ended 30 November 2025

Called up Capital
share Retained Revaluation redemption Total
capital earnings reserve reserve equity
£    £    £    £    £   
Balance at 1 December 2023 132 13,537,281 85,760 112 13,623,285

Changes in equity
Dividends - (782,278 ) - - (782,278 )
Total comprehensive income - 2,142,568 - - 2,142,568
Balance at 30 November 2024 132 14,897,571 85,760 112 14,983,575

Changes in equity
Dividends - (621,784 ) - - (621,784 )
Total comprehensive income - 3,052,954 - - 3,052,954
Balance at 30 November 2025 132 17,328,741 85,760 112 17,414,745

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Company Statement of Changes in Equity
for the Year Ended 30 November 2025

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 December 2023 132 1,900,357 1,900,489

Changes in equity
Dividends - (782,278 ) (782,278 )
Total comprehensive income - 1,565,283 1,565,283
Balance at 30 November 2024 132 2,683,362 2,683,494

Changes in equity
Dividends - (621,784 ) (621,784 )
Total comprehensive income - 2,381,834 2,381,834
Balance at 30 November 2025 132 4,443,412 4,443,544

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Consolidated Cash Flow Statement
for the Year Ended 30 November 2025

30.11.25 30.11.24
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 4,916,541 2,533,061
Interest paid (72 ) (1,109 )
Tax paid (1,009,101 ) (608,691 )
Net cash from operating activities 3,907,368 1,923,261

Cash flows from investing activities
Purchase of tangible fixed assets (962,335 ) (1,081,107 )
Sale of tangible fixed assets 403,973 356,995
Amount withdrawn by directors (73,248 ) -
Amounts introduced by directors - 346,100
Interest received 316,091 378,122
Net cash from investing activities (315,519 ) 110

Cash flows from financing activities
Capital repayments in year (659,455 ) (460,319 )
Interest element of hire purchase (61,701 ) (60,450 )
Equity dividends paid (621,784 ) (782,278 )
Net cash from financing activities (1,342,940 ) (1,303,047 )

Increase in cash and cash equivalents 2,248,909 620,324
Cash and cash equivalents at
beginning of year

2

8,443,161

7,822,837

Cash and cash equivalents at end of
year

2

10,692,070

8,443,161

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 30 November 2025

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

30.11.25 30.11.24
£    £   
Profit before taxation 4,081,512 2,864,880
Depreciation charges 838,733 715,538
Loss/(profit) on disposal of fixed assets 74,800 (1,991 )
Finance costs 61,773 61,559
Finance income (316,091 ) (378,122 )
4,740,727 3,261,864
Decrease/(increase) in trade and other debtors 511,235 (1,787,836 )
(Decrease)/increase in trade and other creditors (335,421 ) 1,059,033
Cash generated from operations 4,916,541 2,533,061

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 30 November 2025
30.11.25 1.12.24
£    £   
Cash and cash equivalents 10,692,070 8,443,161
Year ended 30 November 2024
30.11.24 1.12.23
£    £   
Cash and cash equivalents 8,443,161 7,822,837


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.12.24 Cash flow At 30.11.25
£    £    £   
Net cash
Cash at bank 8,443,161 2,248,909 10,692,070
8,443,161 2,248,909 10,692,070
Debt
Finance leases (963,928 ) 28,781 (935,147 )
(963,928 ) 28,781 (935,147 )
Total 7,479,233 2,277,690 9,756,923

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements
for the Year Ended 30 November 2025

1. STATUTORY INFORMATION

Merrigan & Doherty Holdings Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Basis of consolidation
The consolidated financial statements present the results of the company and its subsidiary undertakings (the 'group') as if they formed a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

Critical accounting judgements and key sources of estimation uncertainty
The preparation of financial statements requires the group's directors to make judgements, assumptions and estimates that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.The estimates and underlying assumptions are reviewed on a regular basis.

The group does not have any key assumptions concerning the future, or other key sources of estimation uncertainty in the reporting period that may have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.

Notwithstanding this, the group's activities are undertaken through construction contracts and the company is required to make estimates in accounting for revenue and margin. These estimates may depend upon the outcome of future events and may need to be revised as circumstances change.

Turnover
Turnover is measured at the fair value of the consideration received or receivable net of VAT and trade discounts.

Construction contracts
When the outcome of a construction contract can be estimated reliably, contract costs and turnover are recognised by reference to the stage of completion at the balance sheet date. Stage of completion is measured by reference to surveys of work performed.

Where the outcome cannot be measured reliably, contract costs are recognised as an expense in the period in which they are incurred and contract turnover is recognised to the extent of costs incurred that it is probable will be recoverable.

When it is probable that contract costs will exceed the total contract turnover, the expected loss is recognised as an expense immediately, with a corresponding provision.

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 November 2025

2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Tangible assets are stated at cost less accumulated depreciation and accumulated impairment losses. Cost includes the original purchase price and costs directly attributable to bringing the asset to its working condition for its intended use.

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life:

Freehold land- not depreciated
Freehold buildings- 2% on cost
Plant and machinery- 16.67% on cost
Fixtures and fittings- 16.67% on cost
Motor vehicles- 16.67% on cost

The expected useful lives of assets are reviewed and adjusted, if appropriate, at the end of each reporting period. The effect of any change is accounted for prospectively.

Revaluation of tangible fixed assets
The group has adopted the revaluation model for freehold land and buildings which are held at fair value less any subsequent depreciation or impairment. Fair value is assessed as the estimated market value at the reporting date, Revaluation gains and losses are recognised in Other Comprehensive Income and accumulate in the Revaluation Reserve.

Investment property
Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss. Properties that are let between group companies are recognised as investment property of the company and tangible fixed assets (freehold property) of the group.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 November 2025

2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Assets obtained under the hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

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

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

Government grants
Government grants receivable in relation to expenditure is recognised when the expenditure is charged to profit or loss.

3. TURNOVER

The company's revenue for the year from continuing operations is as follows:
30.11.25 30.11.24
£ £
Rendering of services 19,853,083 17,774,853

CONSTRUCTION CONTRACTS
30.11.25 30.11.24
£ £
Gross amount due from customers for construction work 3,431,273 3,871,397
Gross amount due to customers for construction work - -

Contract revenue recognised as revenue during the year 19,853,083 17,774,853

4. EMPLOYEES AND DIRECTORS
30.11.25 30.11.24
£    £   
Wages and salaries 1,707,863 1,548,909
Social security costs 217,202 171,652
Other pension costs 332,465 333,324
2,257,530 2,053,885

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 November 2025

4. EMPLOYEES AND DIRECTORS - continued

The average number of employees during the year was as follows:
30.11.25 30.11.24

Directors 2 2
Operations and administration 33 32
35 34

30.11.25 30.11.24
£    £   
Directors' remuneration 46,844 46,555
Directors' pension contributions to money purchase schemes 120,000 120,000

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

5. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

30.11.25 30.11.24
£    £   
Depreciation - owned assets 518,993 326,224
Depreciation - assets on hire purchase contracts 319,740 389,314
Loss/(profit) on disposal of fixed assets 74,800 (1,991 )
Auditors' remuneration 25,294 24,940
Government grants - revenue in nature (13,340 ) (6,297 )

6. INTEREST PAYABLE AND SIMILAR EXPENSES
30.11.25 30.11.24
£    £   
Corporation tax interest 72 1,109
Hire purchase interest 61,701 60,450
61,773 61,559

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 November 2025

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
30.11.25 30.11.24
£    £   
Current tax:
UK corporation tax 983,063 582,059
UK corporation tax - prior year 57,333 -
Total current tax 1,040,396 582,059

Deferred tax (11,838 ) 140,253
Tax on profit 1,028,558 722,312

UK corporation tax has been charged at 25 % (2024 - 25 %).

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

30.11.25 30.11.24
£    £   
Profit before tax 4,081,512 2,864,880
Profit multiplied by the standard rate of corporation tax in the UK of
25 % (2024 - 25 %)

1,020,378

716,220

Effects of:
Expenses not deductible for tax purposes 8,235 6,092
Adjustments to tax charge in respect of previous periods (55 ) -


Total tax charge 1,028,558 722,312

8. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


9. DIVIDENDS

30.11.25 30.11.24
£ £
Interim 621,784 782,278

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 November 2025

10. TANGIBLE FIXED ASSETS

Group
Freehold Fixtures
land and Plant and and Motor
buildings machinery fittings vehicles Totals
£    £    £    £    £   
COST OR VALUATION
At 1 December 2024 1,400,000 4,492,898 21,038 1,179,382 7,093,318
Additions - 957,870 28,405 606,734 1,593,009
Disposals - (686,700 ) - (265,839 ) (952,539 )
At 30 November 2025 1,400,000 4,764,068 49,443 1,520,277 7,733,788
DEPRECIATION
At 1 December 2024 37,382 1,530,989 11,760 495,581 2,075,712
Charge for year 18,690 619,090 4,307 196,646 838,733
Eliminated on disposal - (296,847 ) - (176,919 ) (473,766 )
At 30 November 2025 56,072 1,853,232 16,067 515,308 2,440,679
NET BOOK VALUE
At 30 November 2025 1,343,928 2,910,836 33,376 1,004,969 5,293,109
At 30 November 2024 1,362,618 2,961,909 9,278 683,801 5,017,606

Included in cost or valuation of land and buildings is freehold land of £465,460 (2024 - £465,460) which is not depreciated.

Cost or valuation at 30 November 2025 is represented by:

Freehold Fixtures
land and Plant and and Motor
buildings machinery fittings vehicles Totals
£    £    £    £    £   
Valuation in 2019 110,760 - - - 110,760
Valuation in 2020 (75,000 ) - - - (75,000 )
Valuation in 2021 100,000 - - - 100,000
Valuation in 2022 (50,000 ) - - - (50,000 )
Cost 1,314,240 4,764,068 49,443 1,520,277 7,648,028
1,400,000 4,764,068 49,443 1,520,277 7,733,788

If freehold land and buildings had not been revalued they would have been included at the following historical cost:

30.11.25 30.11.24
£    £   
Cost 1,314,240 1,314,240
Aggregate depreciation 317,461 317,461

Value of land in freehold land and buildings 465,460 465,460

Freehold land and buildings were valued on an open market basis basis on 30 November 2025 by the directors .

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 November 2025

10. TANGIBLE FIXED ASSETS - continued

Group

The net book value of assets held under hire purchase contracts, included above, total £1,839,267 (2024 - £2,272,555).

11. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertaking
£   
COST
At 1 December 2024
and 30 November 2025 132
NET BOOK VALUE
At 30 November 2025 132
At 30 November 2024 132

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

DAB Civil Engineering Contractors Limited
Registered office: Park House, 37 Clarence Street, Leicester, LE1 3RW
Nature of business: Civil engineering
%
Class of shares: holding
Ordinary 100.00
30.11.25 30.11.24
£    £   
Aggregate capital and reserves 10,996,043 10,838,131
Profit for the year 2,309,940 1,361,553

DAB Plant Hire & Sales Limited
Registered office: Park House, 37 Clarence Street, Leicester, LE1 3RW
Nature of business: Plant hire
%
Class of shares: holding
Ordinary 100.00
30.11.25 30.11.24
£    £   
Aggregate capital and reserves 2,031,362 1,499,464
Profit for the year 651,898 688,299


Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 November 2025

12. INVESTMENT PROPERTY - continued

12. INVESTMENT PROPERTY
Company
Total
£   
FAIR VALUE
At 1 December 2024
and 30 November 2025 1,400,000
NET BOOK VALUE
At 30 November 2025 1,400,000
At 30 November 2024 1,400,000

Valuations of investment property have been made by the directors, on an open market value for existing use basis.

Fair value at 30 November 2025 is represented by:
£   
Valuation in 2025 1,400,000

13. STOCKS

Group
30.11.25 30.11.24
£    £   
Stocks 10,000 10,000

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
30.11.25 30.11.24 30.11.25 30.11.24
£    £    £    £   
Trade debtors 2,871,329 3,573,756 - -
Amounts owed by group undertakings - - 500,000 -
Amounts recoverable on contracts 265,994 105,964 - -
Other debtors 473,432 230,676 - -
Directors' current accounts 638,738 565,490 232,336 159,088
Corporation tax 302,392 279,854 76,986 97,399
VAT 483,667 567,368 - -
Prepayments 166,987 225,630 1,196 1,247
5,202,539 5,548,738 810,518 257,734

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 November 2025

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
30.11.25 30.11.24 30.11.25 30.11.24
£    £    £    £   
Hire purchase contracts (see note 17) 526,089 522,376 - -
Trade creditors 1,413,988 1,657,061 738 721
Amounts owed to group undertakings - - - 1,000,000
Corporation tax 295,548 172,464 61,305 37,184
Social security and other taxes 70,410 55,223 - -
Other creditors 31,543 15,432 - -
Accruals and deferred income 134,898 258,544 6,936 6,732
2,472,476 2,681,100 68,979 1,044,637

16. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group
30.11.25 30.11.24
£    £   
Hire purchase contracts (see note 17) 409,058 441,552

17. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase
contracts
30.11.25 30.11.24
£    £   
Net obligations repayable:
Within one year 526,089 522,376
Between one and five years 409,058 441,552
935,147 963,928

Group
Non-cancellable
operating leases
30.11.25 30.11.24
£    £   
Within one year - 2,040

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 November 2025

18. SECURED DEBTS

The following secured debts are included within creditors:

Group
30.11.25 30.11.24
£    £   
Hire purchase contracts 935,147 963,928

Hire purchase liabilities are repayable monthly over 36 months at interest rates of 3-7% per annum and are secured on the assets so acquired.

19. PROVISIONS FOR LIABILITIES

Group
30.11.25 30.11.24
£    £   
Deferred tax
Accelerated capital allowances 901,439 913,277

Group
Deferred
tax
£   
Balance at 1 December 2024 913,277
Provided during year (11,838 )
Balance at 30 November 2025 901,439

20. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Nominal 30.11.23 30.11.22
Number: Class: value: £ £
14 Ordinary 'A' £1 14 14
14 Ordinary 'B' £1 14 14
70 Ordinary 'C' £1 70 70
34 Ordinary 'D' £1 34 34
132 132

All share classes carry full voting rights with no restrictions and have no restrictions on the repayment of capital. The directors are entitled to vote an individual dividend on one class of share without the same dividend being voted to any other type of share.

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 November 2025

21. RESERVES

Called up share capital
This represents the nominal value of shares that have been issued.

Revaluation reserve
The includes all unrealised gains on revaluation of tangible fixed assets.

Fair value reserve
The includes all unrealised gains on revaluation of investment property.

Capital redemption reserve
This represents the nominal value of shares that have been redeemed by the company.

Retained earnings
This includes all current and prior period retained profits and losses.

22. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 30 November 2025 and 30 November 2024:

30.11.25 30.11.24
£    £   
M C Merrigan
Balance outstanding at start of year 207,329 455,388
Amounts advanced 36,615 -
Amounts repaid - (248,059 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 243,944 207,329

D M Doherty
Balance outstanding at start of year 358,161 456,202
Amounts advanced 36,632 -
Amounts repaid - (98,041 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 394,793 358,161

The loans are repayable on demand and interest has been charged at the official HMRC rate, or are interest free.

23. RELATED PARTY DISCLOSURES

Key management personnel of the entity
30.11.25 30.11.24
£    £   
Dividends 273,980 362,683
Amount due from related party 638,737 565,490

Key management personnel are the directors of the group and subsidiary companies.

Key management remuneration is disclosed in note 4 of the financial statements.

Merrigan & Doherty Holdings Limited (Registered number: 14139915)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 November 2025

23. RELATED PARTY DISCLOSURES - continued

Other related parties
30.11.25 30.11.24
£    £   
Dividends 347,804 419,593

Other related parties are relatives of the directors of the group.