Company registration number 15979884 (England and Wales)
LHEB LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 AUGUST 2025
LHEB LIMITED
COMPANY INFORMATION
Directors
Mrs E Murvai
Mr B Borbely
Company number
15979884
Registered office
1 Abbey Square
Chester
England
CH1 2HU
Auditor
Sedulo Audit Limited
5th Floor Walker House
Exchange Flags
Liverpool
Merseyside
United Kingdom
L2 3YL
LHEB LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 33
LHEB LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 AUGUST 2025
- 1 -

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

 

LHEB Limited was incorporated on 26 September 2024. The first accounting period runs from the date of incorporation to 31 August 2025, resulting in a first accounting period of 11 months.

 

Accordingly, these accounts cover the period from 26 September 2024 to 31 August 2025 and represent the Group's first year of accounts.

Principal activities

LHEB Limited acts as an investment holding company for the Assum Group. The Group operates two principal divisions: Abbey School Limited (specialist education services) and Special Needs Care Limited (specialist residential and care services).

 

Abbey School Limited

 

An independent special school that aims to be the very best of its kind in the United Kingdom. The day school is for children and young persons aged 4-19 years with autism who may have additional learning difficulties and behaviours that challenge. We meet the needs of our pupils in Grade II* listed buildings dating back to 1754, and located in the heart of historic Chester, Abbey Square.

 

Its aim is to improve the life chances of our pupils through education and learning, and to extend the prospect of an improved quality of life for family members and others. It also believes in enriching our community. Through supporting our pupils, their families, and our community, we are working hard to deliver an agenda that is socially significant and relevant.

 

Special Needs Care Limited

 

A team of professionals led by a practising solicitor delivering bespoke, personalised care solutions to people with learning disabilities, autism and complex care/health needs for adults.

Champions of the best models of care, particularly active support and positive behaviour support, led by a team of board-certified behaviour analysts across all of their services. They have developed innovative digital solutions to support the implementation of Active Support, turning person centred planning into person centred action.

 

Special Needs Care thinks about quality of life in terms of Belonging and connection, having Autonomy and control, developing our Gifts and talents, and being a Speaker and listener with a sense of self, namely the BAGS Model. They persue quality of life goals through Active Support, Positive Behavioural Support and the BAGS model, and these models have significantly improved staff attitudes towards service users through the promotion of engagement, opportunity and participation.

 

In addition to this, Behaviour Analysts carry out functional assessments for those individuals whose behaviour can be operationally defined as challenging. This process enables being able to ascertain the function of behaviour and draw an individual intervention plan based upon the persons specific needs.

Review of the business

For the period ended 31 August 2025, the Group generated turnover of £15,225,827.

The Group reported operating profit of £2,422,873, profit before taxation of £1,310,255 and profit for the period of £758,569. Profit attributable to the non-controlling interest totaled £379,941.

At 31 August 2025, the Group had net assets of £126,291.

LHEB LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
- 2 -
Principle risks and uncertainties

The directors have considered world factors such as climate change and judge the impact to be minimal due to the nature of the operations. The directors continue to monitor the rise in inflation and the impact on the cost base of the business by taking measures to mitigate cost increases and use the increasing size of the business to negotiate improved terms.

 

The directors have considered the potential consequences of the UK leaving the EU. The group neither exports nor makes significant imports but does employ staff from other EU countries. The directors continue to monitor the situation on the availability of staff and implement mitigation strategies as required to help reduce the impact of increased agency costs.

 

Regulatory and Risk

 

All LHEB Group services are regulated by the Office for Standards in Education, Children's Services and Skills (Ofsted), the Independent Schools Inspectorate (ISI) or the Care Quality Commission (CQC). The key risks posed by operating within a heavily regulated environment are the introduction of new regulations and failure to meet existing regulations. Failure to comply with regulatory requirements may result in de-regulation of a service and fines, the loss of child, young person and adult placements, and reputational risk. Damage to reputation could lead to the loss of contracts and severely impact revenue. To mitigate regulatory risk, robust policies and procedures are in place throughout the group, a Governance framework established, regular internal audits completed, and.quality inspections are carried out by an experienced independent team. This includes strict safeguarding policies for all students and residents under the group's care to ensure a safe and caring environment is provided at all times and protect them from significant harm. Further to this, rigorous recruitment and training procedures are in place to ensure that our employees are appropriately equipped to work within our services.

The success of the business depends on the ability of management to develop services for which there is a demand and then to operate those services to meet stakeholder requirements. The group relies on the management of efficient and established processes and controls to identify, develop and operate its services. The potential impact and likelihood of processes failing, and operational risk materialising is assessed on a regular basis. Where likelihoods are felt to be outside the directors' appetite for risk, management actions and/or control improvements are identified in order to bring each potential risk back to acceptable levels. The group has a disaster recovery plan in place for all services covering all current business requirements.

 

Management is active in seeking knowledge on changes to the business environment which may have an impact on the way that the Group does business.

 

Credit risk

The credit risk is primarily attributable to the group's trade debtors, which are predominantly public bodies. The amount presented in the balance sheet is net of allowance for doubtful receivables. The credit risk is limited because the debtors are public bodies and there is no indication that there has been a change in their ability to pay. The public bodies concerned have not been downgraded as a result of the UK's decision to leave the EU.

 

Liquidity risk

By managing liquidity, the group aims to ensure it can meet its financial obligations as and when they fall due. As detailed in note 1, the financial statements have been prepared on a going concern basis, in support of which the Board has reviewed the Group's trading forecasts for the next 12 months taking into account the current macroeconomic environment. As a result, the directors are confident that the assumptions underlying these forecasts are reasonable and that the group will be able to operate on this basis.

LHEB LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
- 3 -
Key performance indicators

The directors uses several financial and non-financial performance indicators to monitor and evaluate the performance of the Company, including the regulatory gradings, because these are widely recognised by service users. The latest government inspection reports can be found at the following websites: www.cqc.org.uk and www.gov.uk/government/organisations/ofsted. The directors also use the occupancy rates of each of the schools to monitor and evaluate the performance of the Company.

 

The directors consider the financial key performance indicators for the Group to be turnover and earnings before interest, tax, depreciation, amortisation and exceptional items (EBITDA). These metrics best reflect the financial performance of the Group and are consistent with how the finances of the business are assessed and managed on an operational basis.

 

Period ended 31 August 2025

Turnover                 £15,225,828

EBITDA before exceptional income     £2,290,772 profit

 

The Group's continuing trading performance has seen more demand for services and the Group has continued to grow occupancy, giving rise to an increase in turnover.

Other information and explanations

Financial Position and Going Concern

The director has reviewed Group cash flow forecasts for at least 12 months from the date of approval of these financial statements and has a reasonable expectation that the Group has adequate resources to continue in operational existence. The financial statements have therefore been prepared on a going concern basis.

Key Performance Indicators

The principal financial KPIs monitored by the director are turnover and operating profit. Operational KPIs include occupancy levels and regulatory inspection outcomes. These indicators are reviewed regularly to assess performance and sustainability.

On behalf of the board

Mr B Borbely
Director
9 September 2026
LHEB LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 AUGUST 2025
- 4 -

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

Results and dividends

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

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

Directors

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

Mrs E Murvai
Mr B Borbely
Qualifying third party indemnity provisions

The company has made no qualifying third party indemnity provisions for the benefit of its directors during the period.

Political donations

The groups political donations for the year was £Nil.

Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

 

Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.

 

There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.

Business relationships

The Group is aware of the importance of relationships with stakeholders and disclosure.

Future developments

The directors do not anticipate any significant future developments in the business at this time. The group will continue to focus on its existing operations and strategic objectives.

Auditor

In accordance with the company's articles, a resolution proposing that Sedulo audit Limited by reappointed as auditor of the group will be put a General Meeting.

Energy and carbon report

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

LHEB LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
- 5 -
Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and parent company, and of the profit or loss of the group for that period.

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

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

Strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

Going concern

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

On behalf of the board
Mr B Borbely
Director
9 September 2026
LHEB LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LHEB LIMITED
- 6 -
Opinion

We have audited the financial statements of LHEB Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 31 August 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

LHEB LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LHEB LIMITED
- 7 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and 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 parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

• we identified the laws and regulations applicable to the group and parent company through discussions with directors and other management, and from our commercial knowledge and experience of the education and property sectors;

• we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the group and parent company, including the Companies Act 2006 and taxation legislation;

• we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

• identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the group’s and parent company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

• making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

• considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

LHEB LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LHEB LIMITED
- 8 -

To address the risk of fraud through management bias and override of controls, we:

• performed analytical procedures to identify any unusual or unexpected relationships;

• tested journal entries selected on a risk criteria basis to identify unusual transactions; and

• investigated the rationale behind significant or unusual transactions; and

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

• agreeing financial statement disclosures to underlying supporting documentation;

• reading the minutes of meetings of those charged with governance;

• enquiring of management as to any actual and potential litigation and claims.

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we will become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Katelyn Dutton (Senior Statutory Auditor)
For and on behalf of Sedulo Audit Limited, Statutory Auditor
Chartered Accountants
5th Floor Walker House
Exchange Flags
Liverpool
Merseyside
L2 3YL
United Kingdom
9 September 2026
LHEB LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 AUGUST 2025
- 9 -
Period
ended
31 August
2025
Notes
£
Turnover
3
15,225,829
Cost of sales
(10,547,407)
Gross profit
4,678,422
Administrative expenses
(2,591,272)
Other operating income
13,906
Operating profit
4
2,101,056
Interest receivable and similar income
8
5,863
Interest payable and similar expenses
9
(796,663)
Profit before taxation
1,310,256
Tax on profit
10
(551,686)
Profit for the financial period
758,570
Profit for the financial period is attributable to:
- Owners of the parent company
378,629
- Non-controlling interests
379,941
758,570
Total comprehensive income for the period is attributable to:
- Owners of the parent company
378,630
- Non-controlling interests
379,940
758,570

There was no other comprehensive income for the year.

The notes on pages 15 to 33 form part of these financial statements.

LHEB LIMITED
GROUP BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 10 -
2025
Notes
£
£
Fixed assets
Negative goodwill
11
(3,338,127)
Other intangible assets
11
353,896
Total intangible assets
(2,984,231)
Tangible assets
12
9,068,231
Investment property
13
5,090,000
11,174,000
Current assets
Debtors
16
3,351,349
Cash at bank and in hand
849,450
4,200,799
Creditors: amounts falling due within one year
17
(4,074,508)
Net current assets
126,291
Total assets less current liabilities
11,300,291
Creditors: amounts falling due after more than one year
18
(6,900,000)
Net assets
4,400,291
Capital and reserves
Called up share capital
22
122
Profit and loss reserves
378,630
Equity attributable to owners of the parent company
378,752
Non-controlling interests
4,021,539
Total equity
4,400,291

The notes on pages 15 to 33 form part of these financial statements.

The financial statements were approved by the board of directors and authorised for issue on 9 September 2026 and are signed on its behalf by:
09 September 2026
Mr B Borbely
Director
Company registration number 15979884 (England and Wales)
LHEB LIMITED
COMPANY BALANCE SHEET
AS AT 31 AUGUST 2025
31 August 2025
- 11 -
2025
Notes
£
£
Fixed assets
Investments
14
2
Current assets
Debtors
16
438
Cash at bank and in hand
120
558
Creditors: amounts falling due within one year
17
(1,750)
Net current liabilities
(1,192)
Net liabilities
(1,190)
Capital and reserves
Called up share capital
22
122
Profit and loss reserves
(1,312)
Total equity
(1,190)

The notes on pages 15 to 33 form part of these financial statements.

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £1,312.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 9 September 2026 and are signed on its behalf by:
09 September 2026
Mr B Borbely
Director
Company registration number 15979884 (England and Wales)
LHEB LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 AUGUST 2025
- 12 -
Share capital
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
Balance at 28 September 2024
-
-
-
-
-
Period ended 31 August 2025:
Profit and total comprehensive income
-
378,629
378,629
379,941
758,570
Issue of share capital
22
122
-
122
-
122
Acquisition of subsidiary
-
-
-
3,641,598
3,641,598
Balance at 31 August 2025
122
378,630
378,752
4,021,539
4,400,291

The notes on pages 15 to 33 form part of these financial statements.

LHEB LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 AUGUST 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 28 September 2024
-
-
-
Period ended 31 August 2025:
Profit and total comprehensive income
-
(1,312)
(1,312)
Issue of share capital
22
122
-
122
Balance at 31 August 2025
122
(1,312)
(1,190)

The notes on pages 15 to 33 form part of these financial statements.

LHEB LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 AUGUST 2025
- 14 -
2025
Notes
£
£
Cash flows from operating activities
Cash generated from operations
24
1,935,014
Interest paid
(796,663)
Income taxes refunded
164
Net cash inflow from operating activities
1,138,515
Investing activities
Purchase of business
2,941
Purchase of tangible fixed assets
(297,989)
Interest received
5,863
Net cash used in investing activities
(289,185)
Financing activities
Proceeds from issue of shares
120
Net cash generated from financing activities
120
Net increase in cash and cash equivalents
849,450
Cash and cash equivalents at beginning of period
-
Cash and cash equivalents at end of period
849,450

The notes on pages 15 to 33 form part of these financial statements.

LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 AUGUST 2025
- 15 -
1
Accounting policies
Company information

LHEB Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 1 Abbey Square, Chester, United Kingdom, CH1 2HU.

 

The group consists of LHEB Limited and all of its subsidiaries.

1.1
Reporting period

The company incorporated on 28 September 2024. Accordingly, these financial statements cover the period from 28 September 2024 to 31 August 2025 and therefore do not represent a full year.

 

The accounting reference date has been set at 31 August in order to align the company’s year end with that of its subsidiaries and facilitate group reporting.

1.2
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.3
Business combinations

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

 

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

1.4
Basis of consolidation

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

 

All financial statements are made up to 31 August 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 16 -

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

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

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

 

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

 

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

1.5
Going concern

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

1.6
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.7
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 17 -
1.8
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

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

 

Negative goodwill arising on a business combination is recognised where the fair value of the identifiable net assets acquired exceeds the consideration transferred.

 

Following initial recognition, negative goodwill is amortised to the profit and loss account on a systematic basis over its expected useful economic life. The negative goodwill is amortised over 10 years.

 

The directors review the carrying amount of negative goodwill at each reporting date to ensure it remains appropriate and consistent with the expected pattern of economic benefits.

1.9
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

School curriculum development
10 years straight line
1.10
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
15 year straight line or 4% on cost
Plant and equipment
15% reducing balance
Fixtures and fittings
15% reducing balance
Computers
33% reducing balance
Motor vehicles
25% reducing balance
LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 18 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.11
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

 

1.12
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

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

 

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

 

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

 

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

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

1.13
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

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

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

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

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

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

1.14
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.15
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

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

LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 20 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

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

 

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

Derecognition of financial liabilities

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

LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 21 -
1.16
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.17
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

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

1.18
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.19
Retirement benefits

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

1.20
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 22 -
1.21
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue
2025
£
Turnover analysed by class of business
Educational services
8,713,975
Care services
6,511,854
15,225,829
2025
£
Other revenue
Interest income
5,863
Grants received
13,906

All turnover arose in the UK.

LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
- 23 -
4
Operating profit
2025
£
Operating profit for the period is stated after charging/(crediting):
Abbey Green start up costs
265,406
Government grants
(13,906)
Depreciation of tangible fixed assets
444,032
Amortisation of intangible assets
49,152
Release of negative goodwill
(303,466)
Operating lease charges
221,597
5
Auditor's remuneration
2025
Fees payable to the company's auditor and associates:
£
For audit services
Audit of the financial statements of the group and company
1,750
Audit of the financial statements of the company's subsidiaries
26,050
27,800
6
Employees

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

Group
Company
2025
2025
Number
Number
Admin staff
36
-
Care / Support workers
219
-
Teacher
136
-
Directors
2
2
Total
393
2
LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
6
Employees
(Continued)
- 24 -

Their aggregate remuneration comprised:

Group
Company
2025
2025
£
£
Wages and salaries
9,627,070
-
0
Social security costs
1,075,976
-
Pension costs
358,942
-
0
11,061,988
-
0
7
Directors' remuneration
2025
£
Remuneration for qualifying services
239,500
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
£
Remuneration for qualifying services
239,500
8
Interest receivable and similar income
2025
£
Interest income
Interest on bank deposits
5,863
2025
Investment income includes the following:
£
Interest on financial assets not measured at fair value through profit or loss
5,863
LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
- 25 -
9
Interest payable and similar expenses
2025
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
791,701
Other finance costs:
Other interest
4,962
Total finance costs
796,663
10
Taxation
2025
£
Current tax
UK corporation tax on profits for the current period
129,070
Group tax relief
(132,383)
Total current tax
(3,313)
Deferred tax
Origination and reversal of timing differences
552,236
Previously unrecognised tax loss, tax credit or timing difference
2,763
Total deferred tax
554,999
Total tax charge
551,686

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

2025
£
Profit before taxation
1,310,256
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00%
327,564
Tax effect of expenses that are not deductible in determining taxable profit
13,798
Adjustments in respect of prior years
2,763
Amortisation on assets not qualifying for tax allowances
(75,867)
Current year losses not recognised
230,826
Fixed asset differences
52,602
Taxation charge
551,686
LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
- 26 -
11
Intangible fixed assets
Group
Negative goodwill
School curriculum development
Total
£
£
£
Cost
At 28 September 2024
-
0
-
0
-
0
Additions - business combination
(3,641,593)
-
0
(3,641,593)
Additions - separately acquired
-
0
403,048
403,048
At 31 August 2025
(3,641,593)
403,048
(3,238,545)
Amortisation and impairment
At 28 September 2024
-
0
-
0
-
0
Amortisation charged for the period
(303,466)
49,152
(254,314)
At 31 August 2025
(303,466)
49,152
(254,314)
Carrying amount
At 31 August 2025
(3,338,127)
353,896
(2,984,231)
The company had no intangible fixed assets at 31 August 2025.

See note 23 for detail of goodwill.

LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
- 27 -
12
Tangible fixed assets
Group
Leasehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 28 September 2024
-
0
-
0
-
0
-
0
-
0
-
0
-
0
Additions
3,850
355,480
-
0
59,464
-
0
-
0
418,794
Business combinations
-
0
8,358,388
997
726,462
9,948
3,636
9,099,431
Disposals
(3,850)
-
0
-
0
(2,112)
-
0
-
0
(5,962)
At 31 August 2025
-
0
8,713,868
997
783,814
9,948
3,636
9,512,263
Depreciation and impairment
At 28 September 2024
-
0
-
0
-
0
-
0
-
0
-
0
-
0
Depreciation charged in the period
-
0
336,025
128
104,193
2,895
791
444,032
At 31 August 2025
-
0
336,025
128
104,193
2,895
791
444,032
Carrying amount
At 31 August 2025
-
0
8,377,843
869
679,621
7,053
2,845
9,068,231
The company had no tangible fixed assets at 31 August 2025.
LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
- 28 -
13
Investment property
Group
Company
2025
2025
£
£
Fair value
At 28 September 2024 and 31 August 2025
-
-
Additions through business combinations
5,090,000
-
At 31 August 2025
5,090,000
-

Investment properties were valued on an open market basis on 23 February 2024 by Tom Parker MRICS RICS Registered Valuer. The director considers the valuation to still be appropriate and there not to have been a material movement.

14
Fixed asset investments
Group
Company
2025
2025
Notes
£
£
Investments in subsidiaries
15
-
0
2
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 28 September 2024
-
Additions
2
At 31 August 2025
2
Carrying amount
At 31 August 2025
2
15
Subsidiaries

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

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Assum Limited
1 Abbey Square, Chester, United Kingdom, CH1 2HU
Ordinary shares
50.00
-
Special Needs Care Limited
1 Abbey Square, Chester, United Kingdom, CH1 2HU
Ordinary shares
0
50.00
Abbey School Limited
10-12 Abbey Square, Chester, United Kingdom, CH1 2HU
Ordinary shares
0
50.00
Essential Property (NW) Limited
1 Abbey Square, Chester, United Kingdom, CH1 2HU
Ordinary shares
0
50.00
Special Needs Housing
9 Queens Road, Chester, United Kingdom, CH1 3BQ
Voting rights
0
50.00
LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
15
Subsidiaries
(Continued)
- 29 -

Audit exemption for subsidiaries:

 

The following subsidiaries are exempt from the requirement to have their financial statements audited for the year ended 31 August 2025 under section 479A of the Companies Act 2006 relating to subsidiary companies.

 

The company has given a guarantee under section 479C of the Companies Act 2006 in respect of all the liabilities of these subsidiaries as at 31 August 2025.

 

The subsidiaries and their company registration numbers are:

16
Debtors
Group
Company
2025
2025
Amounts falling due within one year:
£
£
Trade debtors
2,410,502
-
0
Other debtors
122,003
-
0
Prepayments and accrued income
555,903
-
0
3,088,408
-
Amounts falling due after more than one year:
Deferred tax asset (note 20)
262,941
438
Total debtors
3,351,349
438
17
Creditors: amounts falling due within one year
Group
Company
2025
2025
£
£
Trade creditors
144,582
-
0
Corporation tax payable
4,879
-
0
Other taxation and social security
893,402
-
0
Other creditors
287,321
-
0
Accruals and deferred income
2,744,324
1,750
4,074,508
1,750
LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
- 30 -
18
Creditors: amounts falling due after more than one year
Group
Company
2025
2025
Notes
£
£
Bank loans and overdrafts
19
6,900,000
-
0
19
Loans and overdrafts
Group
Company
2025
2025
£
£
Bank loans
6,900,000
-
0
Payable after one year
6,900,000
-
0

The long-term loans are unsecured. Repayment terms are 10 years from April 2022, the group can break from these terms with 10 months notice. Interest is charged quarterly at 10% pa.

20
Deferred taxation

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

Assets
2025
Group
£
Accelerated capital allowances
(354,987)
Tax losses
600,372
Retirement benefit obligations
17,556
262,941
Assets
2025
Company
£
Tax losses
438
LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
20
Deferred taxation
(Continued)
- 31 -
Group
Company
2025
2025
Movements in the period:
£
£
Asset at 28 September 2024
-
-
Credit to profit or loss
(262,941)
(438)
Asset at 31 August 2025
(262,941)
(438)

The deferred tax asset set out above is expected to reverse within 12 months and relates to the utilisation of tax losses against future expected profits of the same period. The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

21
Retirement benefit schemes
2025
Defined contribution schemes
£
Charge to profit or loss in respect of defined contribution schemes
358,942

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

22
Share capital
Group and company
2025
2025
Ordinary share capital
Number
£
Issued and fully paid
Ordinary A of £1 each
51
51
Ordinary B of £1 each
51
51
Ordinary C of £1 each
10
10
Ordinary D of £1 each
10
10
122
122

Ordinary A and B shares carry full voting rights of one vote per share. Ordinary C and D shares do not carry voting rights.

LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
- 32 -
23
Acquisition of a business

On 12 November 2024 the group acquired 50 percent of the issued capital of Assum Limited.

Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Intangible assets
366,184
-
366,184
Property, plant and equipment
9,251,133
-
9,251,133
Investment property
5,090,000
-
5,090,000
Trade and other receivables
1,169,569
-
1,169,569
Cash and cash equivalents
2,941
-
2,941
Borrowings
(6,900,000)
-
(6,900,000)
Trade and other payables
(2,506,549)
-
(2,506,549)
Tax liabilities
(8,028)
-
(8,028)
Deferred tax
817,940
-
817,940
Total identifiable net assets
7,283,190
-
7,283,190
Non-controlling interests
(3,641,595)
Goodwill
(3,641,593)
Total consideration
2
The consideration was satisfied by:
£
Issue of shares
2
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
15,225,827
Profit after tax
236,193

As part of this acquisition, LHEB Limited indirectly acquired Abbey School Limited, Essential Property (NW) Limited, and Special Needs Care Limited, and obtained ultimate control of Special Needs Housing.

 

The combined net assets disclosed in this note represent the aggregate net assets of Assum Limited, Abbey School Limited, Essential Property (NW) Limited, Special Needs Care Limited and Special Needs Housing presented on a consolidated basis with all intercompany balances and transactions eliminated.

LHEB LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2025
- 33 -
24
Cash generated from group operations
2025
£
Profit after taxation
758,570
Adjustments for:
Taxation charged
551,686
Finance costs
796,663
Investment income
(5,863)
Amortisation and impairment of intangible assets
(254,314)
Depreciation and impairment of tangible fixed assets
444,032
Movements in working capital:
Increase in debtors
(1,918,839)
Increase in creditors
1,563,079
Cash generated from operations
1,935,014
25
Analysis of changes in net debt - group
28 September 2024
Cash flows
31 August 2025
£
£
£
Cash at bank and in hand
-
849,450
849,450
Borrowings excluding overdrafts
-
(6,900,000)
(6,900,000)
-
(6,050,550)
(6,050,550)
2025-08-312024-09-28falsefalseCCH SoftwareCCH Accounts Production 2026.200Mrs E MurvaiMr B Borbelyfalse15979884bus:Consolidated2024-09-282025-08-31159798842024-09-282025-08-3115979884bus:Director12024-09-282025-08-3115979884bus:Director22024-09-282025-08-3115979884bus:RegisteredOffice2024-09-282025-08-31159798842025-08-3115979884bus:Consolidated2025-08-3115979884core:NegativeGoodwillbus:Consolidated2025-08-3115979884core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-08-3115979884core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-08-3115979884core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-08-3115979884core:ShareCapitalbus:Consolidated2025-08-3115979884core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-08-3115979884core:Non-controllingInterestsbus:Consolidated2025-08-3115979884core:ShareCapital2025-08-3115979884core:RetainedEarningsAccumulatedLosses2025-08-3115979884core:ShareCapitalbus:Consolidated2024-09-282025-08-3115979884core:ShareCapital2024-09-282025-08-3115979884core:Goodwill2024-09-282025-08-3115979884core:IntangibleAssetsOtherThanGoodwill2024-09-282025-08-3115979884core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-09-282025-08-3115979884core:LeaseholdImprovements2024-09-282025-08-3115979884core:PlantMachinery2024-09-282025-08-3115979884core:FurnitureFittings2024-09-282025-08-3115979884core:ComputerEquipment2024-09-282025-08-3115979884core:MotorVehicles2024-09-282025-08-3115979884core:UKTaxbus:Consolidated2024-09-282025-08-3115979884bus:Consolidated12024-09-282025-08-3115979884bus:Consolidated22024-09-282025-08-3115979884bus:Consolidated32024-09-282025-08-3115979884core:NegativeGoodwillbus:Consolidated2024-09-2715979884core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-09-2715979884bus:Consolidated2024-09-2715979884core:NegativeGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-09-282025-08-3115979884core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-09-282025-08-3115979884core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-09-282025-08-3115979884core:NegativeGoodwillbus:Consolidated2024-09-282025-08-3115979884core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-09-282025-08-3115979884core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-09-2715979884core:LeaseholdImprovementsbus:Consolidated2024-09-2715979884core:PlantMachinerybus:Consolidated2024-09-2715979884core:FurnitureFittingsbus:Consolidated2024-09-2715979884core:ComputerEquipmentbus:Consolidated2024-09-2715979884core:MotorVehiclesbus:Consolidated2024-09-2715979884core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-08-3115979884core:LeaseholdImprovementsbus:Consolidated2025-08-3115979884core:PlantMachinerybus:Consolidated2025-08-3115979884core:FurnitureFittingsbus:Consolidated2025-08-3115979884core:ComputerEquipmentbus:Consolidated2025-08-3115979884core:MotorVehiclesbus:Consolidated2025-08-3115979884core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-09-282025-08-3115979884core:LeaseholdImprovementsbus:Consolidated2024-09-282025-08-3115979884core:PlantMachinerybus:Consolidated2024-09-282025-08-3115979884core:FurnitureFittingsbus:Consolidated2024-09-282025-08-3115979884core:ComputerEquipmentbus:Consolidated2024-09-282025-08-3115979884core:MotorVehiclesbus:Consolidated2024-09-282025-08-3115979884core:Subsidiary12024-09-282025-08-3115979884core:Subsidiary22024-09-282025-08-3115979884core:Subsidiary32024-09-282025-08-3115979884core:Subsidiary42024-09-282025-08-3115979884core:Subsidiary52024-09-282025-08-3115979884core:Subsidiary112024-09-282025-08-3115979884core:Subsidiary222024-09-282025-08-3115979884core:Subsidiary332024-09-282025-08-3115979884core:Subsidiary442024-09-282025-08-3115979884core:Subsidiary552024-09-282025-08-3115979884core:CurrentFinancialInstrumentsbus:Consolidated2025-08-3115979884core:CurrentFinancialInstruments2025-08-3115979884core:CurrentFinancialInstrumentsbus:Consolidated12025-08-3115979884core:CurrentFinancialInstruments22025-08-3115979884core:Non-currentFinancialInstrumentsbus:Consolidated2025-08-3115979884core:Non-currentFinancialInstruments2025-08-3115979884core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3115979884core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-08-3115979884core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-3115979884bus:PrivateLimitedCompanyLtd2024-09-282025-08-3115979884bus:FRS1022024-09-282025-08-3115979884bus:Audited2024-09-282025-08-3115979884bus:ConsolidatedGroupCompanyAccounts2024-09-282025-08-3115979884bus:FullAccounts2024-09-282025-08-31xbrli:purexbrli:sharesiso4217:GBP