Cabot Thermals Ltd 01167985 false 2024-12-01 2026-03-31 2026-03-31 The principal activity of the company is Other specialised construction activities not elsewhere classified Digita Accounts Production Advanced 6.30.9574.0 true true true 01167985 2024-12-01 2026-03-31 01167985 2026-03-31 01167985 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2026-03-31 01167985 core:CurrentFinancialInstruments 2026-03-31 01167985 core:CurrentFinancialInstruments core:WithinOneYear 2026-03-31 01167985 core:FurnitureFittingsToolsEquipment 2026-03-31 01167985 core:MotorVehicles 2026-03-31 01167985 core:OtherPropertyPlantEquipment 2026-03-31 01167985 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2026-03-31 01167985 core:ParentEntities 2026-03-31 01167985 bus:SmallEntities 2024-12-01 2026-03-31 01167985 bus:AuditExemptWithAccountantsReport 2024-12-01 2026-03-31 01167985 bus:FilletedAccounts 2024-12-01 2026-03-31 01167985 bus:SmallCompaniesRegimeForAccounts 2024-12-01 2026-03-31 01167985 bus:RegisteredOffice 2024-12-01 2026-03-31 01167985 bus:Director1 2024-12-01 2026-03-31 01167985 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2024-12-01 2026-03-31 01167985 bus:PrivateLimitedCompanyLtd 2024-12-01 2026-03-31 01167985 bus:Agent1 2024-12-01 2026-03-31 01167985 core:RevaluationReserve 2024-12-01 2026-03-31 01167985 core:FurnitureFittings 2024-12-01 2026-03-31 01167985 core:FurnitureFittingsToolsEquipment 2024-12-01 2026-03-31 01167985 core:MotorVehicles 2024-12-01 2026-03-31 01167985 core:OtherPropertyPlantEquipment 2024-12-01 2026-03-31 01167985 core:PlantMachinery 2024-12-01 2026-03-31 01167985 core:Vehicles 2024-12-01 2026-03-31 01167985 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-12-01 2026-03-31 01167985 core:ParentEntities 2024-12-01 2026-03-31 01167985 1 2024-12-01 2026-03-31 01167985 countries:EnglandWales 2024-12-01 2026-03-31 01167985 2024-11-30 01167985 core:FurnitureFittingsToolsEquipment 2024-11-30 01167985 core:MotorVehicles 2024-11-30 01167985 core:OtherPropertyPlantEquipment 2024-11-30 01167985 2023-12-01 2024-11-30 01167985 2024-11-30 01167985 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2024-11-30 01167985 core:CurrentFinancialInstruments 2024-11-30 01167985 core:CurrentFinancialInstruments core:WithinOneYear 2024-11-30 01167985 core:FurnitureFittingsToolsEquipment 2024-11-30 01167985 core:MotorVehicles 2024-11-30 01167985 core:OtherPropertyPlantEquipment 2024-11-30 01167985 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2023-12-01 2024-11-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 01167985

Cabot Thermals Ltd

Unaudited Filleted Financial Statements

for the Period from 1 December 2024 to 31 March 2026

 

Cabot Thermals Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Cabot Thermals Ltd

Company Information

Director

Mr Lee James Hodgkins

Registered office

159 Bryants Hill
St George
Bristol
Avon
BS5 8RQ

Solicitors

Gunnercooke LLP
53 King Street
Manchester
M2 4LQ

Bankers

Lloyds Bank
Bristol

Accountants

FPS Accounting & Taxation Solutions Ltd Cherry Tree Court
36 Ferensway
Hull
East Yorkshire
HU2 8NH

 

Cabot Thermals Ltd

(Registration number: 01167985)
Balance Sheet as at 31 March 2026

Note

2026
£

2024
£

Fixed assets

 

Tangible assets

4

146,596

153,793

Current assets

 

Stocks

5

1,911

765

Debtors

6

931,984

408,273

Cash at bank and in hand

 

111,244

327,690

 

1,045,139

736,728

Creditors: Amounts falling due within one year

7

(528,405)

(136,485)

Net current assets

 

516,734

600,243

Total assets less current liabilities

 

663,330

754,036

Provisions for liabilities

(50,731)

-

Net assets

 

612,599

754,036

Capital and reserves

 

Called up share capital

8

125

125

Capital redemption reserve

375

375

Revaluation reserve

42,150

-

Retained earnings

569,949

753,536

Shareholders' funds

 

612,599

754,036

For the financial period ending 31 March 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the period in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 7 September 2026
 

 

Cabot Thermals Ltd

(Registration number: 01167985)
Balance Sheet as at 31 March 2026

.........................................
Mr Lee James Hodgkins
Director

 

Cabot Thermals Ltd

Notes to the Unaudited Financial Statements for the Period from 1 December 2024 to 31 March 2026

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
159 Bryants Hill
St George
Bristol
Avon
BS5 8RQ
United Kingdom

The principal place of business is:
Unit 5
Capitol Park
Dodworth
Barnsley
South Yorkshire
S75 3UB
United Kingdom

These financial statements were authorised for issue by the director on 7 September 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

 

Cabot Thermals Ltd

Notes to the Unaudited Financial Statements for the Period from 1 December 2024 to 31 March 2026

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Contract revenue recognition

Revenue from contracts for the provision of services is recognised by reference to the stage of completion when costs incurred and costs to complete can be reliably estimated. The stage of completion is calculated by comparing costs incurred in relation to contractual hourly labour rates and materials as a proportion of total costs. Where the outcome cannot be reliably estimated, revenue is recognised only to the extent of the expenses that are recoverable.

Government grants

Government grants are charged to the Profit and Loss account on accrual basis unless they are connected to an asset purchase in which case they amortised over the life of the asset. Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to the Statement of comprehensive income at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income. Grants of a revenue nature are recognised in the Statement of comprehensive income in the same period as the related expenditure.

Tax

The tax expense for the period comprises deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

 

Cabot Thermals Ltd

Notes to the Unaudited Financial Statements for the Period from 1 December 2024 to 31 March 2026

Asset class

Depreciation method and rate

Plant and machinery

On cost @ 25%

Fixtures and fittings

On cost @ 20%

Motor vehicles

On cost @ 25%

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Cabot Thermals Ltd

Notes to the Unaudited Financial Statements for the Period from 1 December 2024 to 31 March 2026

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the period, was 43 (2024 - 26).

 

Cabot Thermals Ltd

Notes to the Unaudited Financial Statements for the Period from 1 December 2024 to 31 March 2026

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 December 2024

107,870

387,245

321,412

816,527

Revaluations

-

-

36,500

36,500

Additions

6,066

36,500

15,073

57,639

Disposals

-

(100,145)

-

(100,145)

At 31 March 2026

113,936

323,600

372,985

810,521

Depreciation

At 1 December 2024

104,300

253,672

304,762

662,734

Charge for the period

2,641

74,147

13,871

90,659

Eliminated on disposal

-

(89,468)

-

(89,468)

At 31 March 2026

106,941

238,351

318,633

663,925

Carrying amount

At 31 March 2026

6,995

85,249

54,352

146,596

At 30 November 2024

3,570

133,573

16,650

153,793

5

Stocks

2026
£

2024
£

Raw materials and consumables

1,911

765

6

Debtors

Current

Note

2026
£

2024
£

Trade debtors

 

721,630

370,462

Amounts owed by related parties

12

176,652

-

Prepayments

 

29,627

37,811

Other debtors

 

4,075

-

   

931,984

408,273

 

Cabot Thermals Ltd

Notes to the Unaudited Financial Statements for the Period from 1 December 2024 to 31 March 2026

7

Creditors

Creditors: amounts falling due within one year

Note

2026
£

2024
£

Due within one year

 

Loans and borrowings

10

94,296

5,988

Trade creditors

 

137,142

45,937

Taxation and social security

 

275,450

66,275

Accruals and deferred income

 

-

12,728

Other creditors

 

21,517

5,557

 

528,405

136,485

8

Share capital

Allotted, called up and fully paid shares

2026

2024

No.

£

No.

£

Ordinary £1 of £1 each

125

125

125

125

       

9

Reserves

The changes to each component of equity resulting from items of other comprehensive income for the current period were as follows:

Revaluation reserve
£

Total
£

Surplus/deficit on revaluation of other assets

42,150

42,150

 

Cabot Thermals Ltd

Notes to the Unaudited Financial Statements for the Period from 1 December 2024 to 31 March 2026

10

Loans and borrowings

Current loans and borrowings

2026
£

2024
£

Other borrowings

94,296

5,988

11

Dividends

Interim dividends paid

2026
£

2024
£

Interim dividend of £4,304.00 (2024 - £Nil) per each Ordinary £1

538,000

-

 

 

12

Related party transactions

Director's remuneration

The director's remuneration for the period was as follows:

2026
£

2024
£

Remuneration

181,237

129,415

Contributions paid to money purchase schemes

33,756

27,338

214,993

156,753

Summary of transactions with parent

Chirmarn Holdings Ltd During the year the company advanced funds to its parent undertaking. The amounts advanced were provided to support group funding requirements, including acquisition-related costs in respect of Cabot Thermals and transitional funding for Chirmarn Ltd following the group restructure.
The balance due from the parent undertaking is unsecured, interest-free and repayable on demand and has no fixed repayment date. No guarantees have been given or received in respect of the balance and no collateral is held.

 

Cabot Thermals Ltd

Notes to the Unaudited Financial Statements for the Period from 1 December 2024 to 31 March 2026

Loans to related parties

2026

Parent
£

Key management
£

Total
£

Advanced

184,152

29,075

213,227

Repaid

(7,500)

(25,000)

(32,500)

At end of period

176,652

4,075

180,727

13

Parent and ultimate parent undertaking

The company's immediate parent is Chirmarn Holdings Ltd, incorporated in England and Wales.