Company registration number 00052572 (England and Wales)
SAMUEL HODGE LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
PAGES FOR FILING WITH REGISTRAR
SAMUEL HODGE LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 11
SAMUEL HODGE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2026
31 March 2026
- 1 -
2026
2025
Notes
£
£
£
£
Fixed assets
Tangible assets
4
2,459,211
2,459,211
Investment property
3
4,460,000
4,460,000
6,919,211
6,919,211
Current assets
Debtors
5
4,031,967
4,569,851
Cash at bank and in hand
30,848
26,158
4,062,815
4,596,009
Creditors: amounts falling due within one year
6
(4,184,230)
(4,402,000)
Net current (liabilities)/assets
(121,415)
194,009
Total assets less current liabilities
6,797,796
7,113,220
Creditors: amounts falling due after more than one year
7
(2,770,000)
(3,120,000)
Provisions for liabilities
(638,250)
(632,000)
Net assets excluding pension surplus
3,389,546
3,361,220
Defined benefit pension surplus
8
647,250
930,750
Net assets
4,036,796
4,291,970
Capital and reserves
Called up share capital
9
382,667
382,667
Revaluation reserve
2,070,664
2,070,664
Profit and loss reserves
1,583,465
1,838,639
Total equity
4,036,796
4,291,970

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

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 17 September 2026
N D Crisford
Director
Company registration number 00052572 (England and Wales)
SAMUEL HODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
- 2 -
1
Accounting policies
Company information

Samuel Hodge Limited is a private company limited by shares incorporated in England and Wales. The registered office is Apex Office, Water Vole Way, Doncaster, South Yorkshire, United Kingdom, DN4 5JP.

1.1
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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 on the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties at fair value. The freehold property of the company is not depreciated this is a departure from the Companies Act 2006. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company 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. true

1.3
Revenue

Turnover shown in the accounts consists of administration charges to subsidiary undertakings. Income is recognised in the period it falls due.

1.4
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:

Land and buildings Freehold
Not depreciated
Plant and machinery
15% - 25% straight line

Following the revaluation depreciation is not provided on freehold property. It is the company's policy to maintain the property in good repair and, as a consequence, the value of the property is not being reduced significantly by the passage of time. Hence in the opinion of the Directors any element of depreciation would be immaterial.

 

In line with FRS 102 no provision for depreciation is made for land owned by the company.

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 credited or charged to profit or loss.

1.5
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.

SAMUEL HODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 3 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

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.

1.7
Financial instruments

The company 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 company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with 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.

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 company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies 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 receipts 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.

SAMUEL HODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 4 -
1.8
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 company’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 when the company has 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.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

1.10
Retirement benefits

The company operates a defined benefit scheme of which most group companies are members. Further information on the scheme is given in note 8.

 

Accounting for defined benefit pensions is in accordance with FRS 102. This requires that the operating and financing costs of the company's defined benefit scheme are recognised separately in the profit and loss account; service costs are systematically spread over service lives of employees, financing costs are recognised in the periods in which they arise. Variations from expected costs, arising from experience of the scheme or changes in the actuarial assumptions, are recognised immediately in the statement of other comprehensive income. The difference between the fair value of assets and the present value of accrued pension liabilities estimated using the projected unit credit method, is shown as a liability or asset in the balance sheet net of deferred tax.

The net interest element is determined by multiplying the net defined benefit asset by the discount rate, taking into account any changes in the net defined benefit asset during the period as a result of contribution and benefit payments. The net interest is recognised in profit or loss as other finance revenue or cost.

Remeasurement changes comprise actuarial gains and losses, the effect of the asset ceiling and the return on the net defined benefit asset excluding amounts included in net interest. These are recognised immediately in other comprehensive income in the period in which they occur and are not reclassified to profit and loss in subsequent periods.

 

 

SAMUEL HODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 5 -
1.11
Leases
As lessee

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Employees

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

2026
2025
Number
Number
Total
7
5
3
Investment property
2026
£
Fair value
At 1 April 2025 and 31 March 2026
4,460,000

The fair value of the investment property has been determined by reference to a valuation performed in 2025 by Fisher German, Chartered Surveyors, who are independent of the company. The valuation was undertaken on an open market value basis using market evidence of transaction prices for comparable properties.

 

The director has reviewed the valuation as at 31 March 2026 and is satisfied that there has been no material change in the fair value of the investment property since the date of the independent valuation. Accordingly, the property continues to be carried at the 2025 valuation amount.

If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
2026
2025
£
£
Cost
2,368,365
2,368,365
Accumulated depreciation
(508,566)
(508,566)
Carrying amount
1,859,799
1,859,799
SAMUEL HODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 6 -
4
Tangible fixed assets
Land and buildings Freehold
Plant and machinery
Total
£
£
£
Cost or valuation
At 1 April 2025 and 31 March 2026
2,459,211
1,097,239
3,556,450
Depreciation and impairment
At 1 April 2025 and 31 March 2026
-
0
1,097,239
1,097,239
Carrying amount
At 31 March 2026
2,459,211
-
0
2,459,211
At 31 March 2025
2,459,211
-
0
2,459,211

In accordance with FRS 102 paragraph 35.0(d) the company elected on transition in 2016 to use the valuation of freehold property as deemed cost.

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

2026
2025
£
£
Cost
2,420,333
2,420,333
Accumulated depreciation
(34,584)
(34,584)
Carrying value
2,385,749
2,385,749
5
Debtors
2026
2025
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
4,016,256
4,530,263
Other debtors
15,711
39,588
4,031,967
4,569,851
SAMUEL HODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 7 -
6
Creditors: amounts falling due within one year
2026
2025
£
£
Bank loans and overdrafts
3,056,597
3,397,563
Other borrowings
240,000
240,000
Amounts owed to group undertakings
621,865
622,860
Corporation tax
75,000
25,957
Other taxation and social security
35,393
15,849
Other creditors
-
0
4,771
Accruals and deferred income
155,375
95,000
4,184,230
4,402,000

The bank overdraft is secured by way of a cross guarantee and debenture between Samuel Hodge Limited, Samuel Hodge Holdings Limited, Teknequip Limited, RLBS Limited and Victor Marine Limited.

7
Creditors: amounts falling due after more than one year
2026
2025
Notes
£
£
Other borrowings
2,770,000
3,120,000

 

8
Retirement benefit schemes
2026
2025
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
61,557
39,557

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

SAMUEL HODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
8
Retirement benefit schemes
(Continued)
- 8 -
Defined benefit schemes

The group operates a funded pension scheme of the defined benefit type, providing retirement benefits based on final salary. The scheme assets are held in a separately administered fund managed by a board of trustees. Valuations are carried out every three years by independent actuaries, and the contribution rate is decided on the basis of their recommendations.

 

In March 2025, the Scheme utilised their assets to purchase a buy-in insurance policy to insure the pensions payable under the Scheme. Under a buy-in insurance policy, the insurer makes payments to the pension scheme that are intended to exactly match the insured benefits payable from the pension scheme to its members. The policy is held as an asset of the Scheme for the benefit of all scheme members. The buy-in insurance policy was purchased as a natural step on the Scheme’s de-risking journey. The policy reduces the level of risk in the Scheme and protects the long-term security of members’ benefits.

 

The valuation used for FRS 102 disclosures has been based on a full assessment of the liabilities of the scheme as at 31 March 2026. The present value of the defined benefit obligation, the related current service cost and any past service costs were measured using the projected unit credit method.

 

The principal assumptions used to calculate the liabilities under FRS 102 are set out below:

 

2026
2025
Key assumptions
%
%
Discount rate
6.00
5.65
Expected rate of increase of pensions in payment
3.15
3.00
RPI inflation
3.40
3.25
CPI inflation
2.80
2.50
Mortality assumptions
2026
2025

Assumed life expectations on retirement at age 65 for non executive members:

Years
Years
Retiring today
- Males
85.7
85.0
- Females
88.3
87.9
Retiring in 20 years
- Males
86.6
85.9
- Females
89.4
89.0

In addition to the assumptions noted above, the assumptions are that a 60 year old male executive pensioner is assumed to live to 87.5 (2025: 86.8) and a male executive pensioner reaching 60 in 20 years time is assumed to live to 88.7 (2025: 88.0).

Amounts recognised in the profit and loss account
2026
2025
Costs/(income):
£
£
Net interest on net defined benefit liability/(asset)
(61,000)
(265,000)
SAMUEL HODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
8
Retirement benefit schemes
(Continued)
- 9 -
Amounts recognised in other comprehensive income
2026
2025
Costs/(income):
£
£
Actual return on scheme assets
(1,025,000)
5,137,000
Less: calculated interest element
970,000
1,160,000
Return on scheme assets excluding interest income
(55,000)
6,297,000
Actuarial changes related to obligations
163,000
(1,860,000)
Total costs
108,000
4,437,000

The amounts included in the balance sheet arising from the company's obligations in respect of defined benefit plans are as follows:

2026
2025
Liabilities/(assets):
£
£
Present value of defined benefit obligations
16,444,000
16,803,000
Fair value of plan assets
(17,307,000)
(18,044,000)
Surplus in scheme
(863,000)
(1,241,000)
Deferred taxation balance
215,750
310,250
Total asset recognised
(647,250)
(930,750)
2026
Movements in the present value of defined benefit obligations
£
Liabilities at 1 April 2025
16,803,000
Benefits paid
(1,431,000)
Actuarial gains and losses
163,000
Interest cost
909,000
At 31 March 2026
16,444,000

The defined benefit obligations arise from plans which are wholly or partly funded.

SAMUEL HODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
8
Retirement benefit schemes
(Continued)
- 10 -
2026
Movements in the fair value of plan assets
£
Fair value of assets at 1 April 2025
18,044,000
Interest income
970,000
Return on plan assets (excluding amounts included in net interest)
55,000
Benefits paid
(1,431,000)
Other
(331,000)
At 31 March 2026
17,307,000

The actual return on plan assets was £1,025,000 (2025 - £5,137,000).

2026
2025
Fair value of plan assets
£
£
Cash
16,000
186,000
Insurance policies
17,291,000
17,858,000
17,307,000
18,044,000
9
Called up share capital
2026
2025
2026
2025
Ordinary share capital
Number
Number
£
£
Issued and fully paid
ordinary shares of £1 each
382,667
382,667
382,667
382,667
10
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

Opinion

In our opinion the financial statements:

Senior Statutory Auditor:
Terri Pierpoint
Statutory Auditor:
Sumer Auditco Limited
Date of audit report:
18 September 2026
SAMUEL HODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 11 -
11
Financial commitments, guarantees and contingent liabilities

An unlimited guarantee has been given in favour of Samuel Hodge Holdings Limited and its subsidiaries to the company's bankers. At 31 March 2026 the total group borrowings amounted to £1,806,489 (2025: £1,485,010).

12
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2026
2025
£
£
Total commitments
57,677
27,801
13
Directors' transactions

At the year end amounts owed to the director in respect of interest free loans totalled £3,010,000 (2025: £3,360,000) and is included within other creditors due over and under one year.

 

14
Related party transactions
Transactions with related parties

As permitted by FRS 102 Section 33, these financial statements do not disclose transactions with the parent undertaking and fellow subsidiaries where 100% of the voting rights are held within the group.

15
Parent company

Samuel Hodge Holdings Limited, a company incorporated in Great Britain and registered in England and Wales, is the company's intermediate parent undertaking.

 

Samuel Hodge Group Limited, a company incorporated in Great Britain and registered in England and Wales, is the company's ultimate parent undertaking.

 

The financial statements of the smallest and largest group in which the results of the company are consolidated are those of Samuel Hodge Group Limited. Copies of these financial statements are available from its registered office, Apex Office, Water Vole Way, Doncaster, DN4 5JP.

 

2026-03-312025-04-01falsefalsefalse18 September 2026CCH SoftwareCCH Accounts Production 2026.200No description of principal activityN D Crisford000525722025-04-012026-03-31000525722026-03-31000525722025-03-3100052572core:WithinOneYear2026-03-3100052572core:WithinOneYear2025-03-3100052572core:CurrentFinancialInstrumentscore:WithinOneYear2026-03-3100052572core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3100052572core:Non-currentFinancialInstrumentscore:AfterOneYear2026-03-3100052572core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3100052572core:ShareCapital2026-03-3100052572core:ShareCapital2025-03-3100052572core:RevaluationReserve2026-03-3100052572core:RevaluationReserve2025-03-3100052572core:RetainedEarningsAccumulatedLosses2026-03-3100052572core:RetainedEarningsAccumulatedLosses2025-03-3100052572core:ShareCapitalOrdinaryShareClass12026-03-3100052572core:ShareCapitalOrdinaryShareClass12025-03-3100052572bus:Director12025-04-012026-03-3100052572core:LandBuildingscore:OwnedOrFreeholdAssets2025-04-012026-03-3100052572core:PlantMachinery2025-04-012026-03-31000525722024-04-012025-03-31000525722025-03-3100052572core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3100052572core:PlantMachinery2025-03-3100052572core:LandBuildingscore:OwnedOrFreeholdAssets2026-03-3100052572core:PlantMachinery2026-03-3100052572core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3100052572core:PlantMachinery2025-03-3100052572core:CurrentFinancialInstruments2025-03-3100052572bus:OrdinaryShareClass12025-04-012026-03-3100052572bus:OrdinaryShareClass12026-03-3100052572bus:OrdinaryShareClass12025-03-3100052572bus:PrivateLimitedCompanyLtd2025-04-012026-03-3100052572bus:SmallCompaniesRegimeForAccounts2025-04-012026-03-3100052572bus:FRS1022025-04-012026-03-3100052572bus:Audited2025-04-012026-03-3100052572bus:FullAccounts2025-04-012026-03-31xbrli:purexbrli:sharesiso4217:GBP