Company registration number 11716606 (England and Wales)
TYONE HOLDINGS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
TYONE HOLDINGS LTD
COMPANY INFORMATION
Directors
P Gaynor
G Giblin
S Hickey
J Tinkler
Company number
11716606
Registered office
3rd Floor, 161 Marsh Wall
London
United Kingdom
E14 9SJ
Auditor
Goodman Jones LLP
1st Floor Arthur Stanley House
40-50 Tottenham Street
London
United Kingdom
W1T 4RN
Business address
3rd Floor
161 Marsh Wall
London
E14 9SJ
TYONE HOLDINGS LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 29
TYONE HOLDINGS LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
Fair review of the business
Key financial highlights are as follows:
2025
2024
£000
£000
Turnover
23,003
18,578
Profit before tax
3,375
2,649
Net assets
4,661
5,172
Tyone Holdings Limited is the holding company for Cilantro Engineering UK Limited.
Cilantro Engineering has continued to provide a specialist design and build MEP service to Clients in the London residential and commercial market throughout 2025.
Our Turnover amounted to £23.003 million, and we were satisfied with our year end profits. Commercial efficiency, margin control and centralization were a central focus in our business throughout 2025. We continue to focus on the Residential London market and the London Commercial Market. Currently we have over 700 residential units in design and construction with our development partners and we are delivering the MEP for a 220,000 sq. ft. Commercial Building
Importantly, we achieved a satisfactory profit for the year in the amount of £3.375 million before tax. Throughout the year we continued to invest in all areas of the business with a major emphasis in our Safe Systems, Quality Management.
Our order book for 2026 and 2027 is very positive and we are currently in negotiations with our clients to secure future works for the next 2/3 years. The residential market is extremely challenging due to a number of factors, most notably inflation, regulation and high interest rates. The number of new builds has decreased, and we expect this trend to continue for the next 24 months, however we do anticipate a strong rebound thereafter.
Our partnerships with our key clients are fundamental to our planning and forward business strategy as we continue to liaise quarterly with our clients to understand their outlook on market conditions and future workloads.
Our workforce is key to the high standard of delivery and performance that we achieve week after week. We continue to be very focused on staff welfare, training and retention and we have our Apprenticeship Training scheme which is proving very popular.
Our exceptionally high standards with respect to Health and Safety have been maintained across all projects and we are continually working towards maintaining this standard throughout 2025. We are collaborating very closely with our clients to ensure a working culture that puts Health and Safety first.
In conclusion, we are very pleased with the results achieved in 2025 considering the world economic situation and we are confident that we will maintain a similar margin in 2026 despite inflationary pressures and an overall slowing down in sales in the Residential sector. Our focus in 2026 is to continue to increase efficiency and productivity across all departments within the business and to improve our level of excellence whilst introducing new technology to the business.
TYONE HOLDINGS LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Principal risks and uncertainties
The group uses financial instruments comprising cash reserves, bank borrowings and various net working capital items such as trade debtors and trade creditors, to finance its operations not funded by way of equity. The main risks identified with using these financial instruments are the management of cash flow and exposure to interest rate fluctuations.
The group meets its day to day working capital requirements through existing cash reserves. The group's forecasts and projections, taking account of reasonably possible changes in trading performance, show that the group will be able to operate within the level of its current cash reserves. Accordingly, the directors continue to adopt the going concern basis in preparing the financial statements.
P Gaynor
Director
21 May 2026
TYONE HOLDINGS LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the company and group continued to be that of construction works, electrical and mechanical engineering, facilities management and all associated activities.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £3,030,514. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
P Gaynor
G Giblin
S Hickey
J Tinkler
Qualifying third party indemnity provisions
The company has made qualifying third party indemnity provisions for the benefit of its directors during the year. These provisions remain in force at the reporting date.
Auditor
In accordance with the company's articles, a resolution proposing that Goodman Jones LLP be reappointed as auditor of the group will be put at a General Meeting.
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:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
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.
TYONE HOLDINGS LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
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.
Strategic report
The group 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. It has done so in respect of financial instruments and risk.
Going concern
The impending challenges in 2026 continue to be inflationary led issues with respect to material and labour. We are forecasting price variations into our tender submissions and anticipating that this will continue for some time into the future. Our cash reserves and order book allow us to forward buy products and materials in order to avoid continuing price uplifts in materials. We continue to invest time and resources in training our apprentices and trades personnel to ensure we are developing and maintaining a skilled labour force.
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.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to groups and companies entitled to the exemptions of the small companies regime.
On behalf of the board
P Gaynor
Director
21 May 2026
TYONE HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TYONE HOLDINGS LTD
- 5 -
Opinion
We have audited the financial statements of Tyone Holdings Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 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, the company 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:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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.
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:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
TYONE HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TYONE HOLDINGS LTD
- 6 -
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:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, 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.
Based on our understanding of the group and industry, we identified that the principal risks of non-compliance with laws and regulations related to industry sector regulations and unethical and prohibited business practices, and we considered the extent to which non compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006 and UK Tax Legislation. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls). Appropriate audit procedures in response to these risks were carried out. These procedures included:
Discussions with management, including consideration of known or suspected instances of non compliance with laws and regulation and fraud;
Obtaining and reading correspondence from legal and regulatory bodies including HMRC;
Identifying and testing journal entries;
Challenging assumptions and judgements made by management in their significant accounting estimates.
We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members; and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
TYONE HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TYONE HOLDINGS LTD
- 7 -
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.
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Matthew Cook (Senior Statutory Auditor)
For and on behalf of Goodman Jones LLP, Statutory Auditor
Chartered Accountants
1st Floor Arthur Stanley House
40-50 Tottenham Street
London
W1T 4RN
United Kingdom
22 May 2026
TYONE HOLDINGS LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
23,003,272
18,757,883
Cost of sales
(17,801,067)
(14,476,226)
Gross profit
5,202,205
4,281,657
Administrative expenses
(1,862,408)
(1,750,537)
Operating profit
4
3,339,797
2,531,120
Interest receivable and similar income
8
59,539
118,159
Interest payable and similar expenses
9
(24,179)
92
Profit before taxation
3,375,157
2,649,371
Tax on profit
10
(855,678)
(460,270)
Profit for the financial year
2,519,479
2,189,101
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
TYONE HOLDINGS LTD
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
3,315
8,170
3,315
8,170
Current assets
Debtors
15
7,809,395
6,229,859
Cash at bank and in hand
8,030,079
5,053,204
15,839,474
11,283,063
Creditors: amounts falling due within one year
16
(10,794,704)
(5,448,887)
Net current assets
5,044,770
5,834,176
Total assets less current liabilities
5,048,085
5,842,346
Creditors: amounts falling due after more than one year
17
(387,165)
(670,391)
Net assets
4,660,920
5,171,955
Capital and reserves
Called up share capital
19
7
7
Share premium account
303,997
303,997
Profit and loss reserves
4,356,916
4,867,951
Total equity
4,660,920
5,171,955
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 21 May 2026 and are signed on its behalf by:
21 May 2026
P Gaynor
Director
Company registration number 11716606 (England and Wales)
TYONE HOLDINGS LTD
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
13
7
7
Current assets
Debtors
15
65,000
1,113,843
Cash at bank and in hand
1,929,767
1,663,040
1,994,767
2,776,883
Creditors: amounts falling due within one year
16
(74,066)
(71,333)
Net current assets
1,920,701
2,705,550
Net assets
1,920,708
2,705,557
Capital and reserves
Called up share capital
19
7
7
Share premium account
149,998
149,998
Profit and loss reserves
1,770,703
2,555,552
Total equity
1,920,708
2,705,557
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £2,245,353 (2024 - £1,873,110 profit).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 21 May 2026 and are signed on its behalf by:
21 May 2026
P Gaynor
Director
Company registration number 11716606 (England and Wales)
TYONE HOLDINGS LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
5
153,999
8,040,755
8,194,759
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
2,189,101
2,189,101
Issue of share capital
19
2
149,998
-
150,000
Dividends
11
-
-
(4,746,918)
(4,746,918)
Loss on disposal of subsidiaries
-
-
(614,987)
(614,987)
Balance at 31 December 2024
7
303,997
4,867,951
5,171,955
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
2,519,479
2,519,479
Dividends
11
-
-
(3,030,514)
(3,030,514)
Balance at 31 December 2025
7
303,997
4,356,916
4,660,920
TYONE HOLDINGS LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
5
5,429,360
5,429,365
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
1,873,110
1,873,110
Issue of share capital
19
2
149,998
-
150,000
Dividends
11
-
-
(4,746,918)
(4,746,918)
Balance at 31 December 2024
7
149,998
2,555,552
2,705,557
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
2,245,665
2,245,665
Dividends
11
-
-
(3,030,514)
(3,030,514)
Balance at 31 December 2025
7
149,998
1,770,703
1,920,708
TYONE HOLDINGS LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
24
5,829,963
(275,080)
Interest paid
(24,198)
-
Income taxes paid
(906,844)
(487,383)
Net cash inflow/(outflow) from operating activities
4,898,921
(762,463)
Investing activities
Purchase of tangible fixed assets
-
(10,893)
Repayment of loans
1,061,365
2,747,960
Interest received
47,103
118,251
Net cash generated from investing activities
1,108,468
2,855,318
Financing activities
Proceeds from issue of shares
-
150,000
Dividends paid to equity shareholders
(3,030,514)
(4,746,918)
Net cash used in financing activities
(3,030,514)
(4,596,918)
Net increase/(decrease) in cash and cash equivalents
2,976,875
(2,504,063)
Cash and cash equivalents at beginning of year
5,053,204
7,557,267
Cash and cash equivalents at end of year
8,030,079
5,053,204
TYONE HOLDINGS LTD
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
4,933
59,646
Income taxes paid
(11,333)
(36,394)
Net cash (outflow)/inflow from operating activities
(6,400)
23,252
Investing activities
Repayment of loans
1,061,298
2,747,960
Interest received
17,343
46,660
Dividends received
2,225,000
1,838,138
Net cash generated from investing activities
3,303,641
4,632,758
Financing activities
Proceeds from issue of shares
-
150,000
Dividends paid to equity shareholders
(3,030,514)
(4,746,818)
Net cash used in financing activities
(3,030,514)
(4,596,818)
Net increase in cash and cash equivalents
266,727
59,192
Cash and cash equivalents at beginning of year
1,663,040
1,603,848
Cash and cash equivalents at end of year
1,929,767
1,663,040
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
1
Accounting policies
Company information
Tyone Holdings Ltd (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 3rd Floor, 161 Marsh Wall, London, United Kingdom, E14 9SJ.
The group consists of Tyone Holdings Ltd and all of its subsidiaries.
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.
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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
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.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Tyone Holdings Ltd 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 December 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.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
Foreign subsidiaries are converted from their own currency to pounds using the year end conversion rate for the balance sheet and using the average yearly exchange rate for profit and loss items. Any differences are treated as exchange rate differences.
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.
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.4
Going concern
The impending challenges in 2026 continue to be inflationary led issues with respect to material and labour. We are forecasting price variations into our tender submissions and anticipating that this will continue for some time into the future. Our cash reserves and order book allow us to forward buy products and materials in order to avoid continuing price uplifts in materials. We continue to invest time and resources in training our apprentices and trades personnel to ensure we are developing and maintaining a skilled labour force.
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.
1.5
Revenue
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Turnover derived from contracts within the construction industry is measured at the fair value of the consideration receivable for all works carried out under construction contracts, stated net of discounts, VAT and other sales related taxes.
Turnover from these contracts is recognised as a percentage of the anticipated total revenue over the period of the contract depending on stage of completion, which is certified by appropriate professionals experienced in the recognition and measurement of such works carried out.
Turnover is recognised when it is probable that the associated economic benefits will flow to the entity, and the costs incurred or to be incurred in respect of the transactions can be reliably measured.
Turnover from facilities management contracts is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
Construction Contracts
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by reference to certified contract revenue at the reporting date as a percentage of the total anticipated revenue for each contract. Accordingly, cost of sales are adjusted through accruals and prepayments depending on their nature to align attributable profit for each contract with its percentage of completion.
Costs are based on agreed tender prices which are monitored and updated as the contract progresses. Provision is made on a contract by contract basis for additional costs or potential future losses as they arise.
1.6
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:
Fixtures and fittings
25% reducing balance
Computers
33% straight line
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.
1.7
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.
1.8
Impairment of fixed assets
At each reporting period end date, the group 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.
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
1.9
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.
1.10
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.
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.
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.
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.11
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.
1.12
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.
1.13
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.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
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.
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.16
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
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.
Amounts recoverable of long term contracts
The company applies its policy on contract accounting when recognising revenue and profit on partially
completed contracts. The application of this policy requires judgements to be made in respect of the total
expected costs to complete for each site. The company has in place established internal control processes to
ensure that the evaluation of costs and revenues is based upon appropriate estimates. Amounts recoverable
on long term contracts recognised at the year end total £1,007,490 (2024: £1,785,709). Costs accrued on long
term contracts at the year end totalled £5,509,626 (2024: £1,453,235)
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Mechanical and electrical contracting
23,003,272
18,757,883
2025
2024
£
£
Turnover analysed by geographical market
UK
23,003,272
18,757,883
2025
2024
£
£
Other revenue
Interest income
59,539
118,159
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange gains
-
(396)
Fees payable to the group's auditor for the audit of the group's financial statements
1,000
1,000
Depreciation of tangible fixed assets
4,855
2,723
Operating lease charges
54,662
104,939
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
1,000
1,000
Audit of the financial statements of the company's subsidiaries
14,425
16,250
15,425
17,250
For other services
Taxation compliance services
2,300
1,750
All other non-audit services
2,275
3,500
4,575
5,250
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Construction professional staff
17
12
-
-
Construction labour staff
3
2
-
-
Administrative staff
5
10
-
-
Management staff
4
5
-
-
Total
29
29
0
0
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Employees
(Continued)
- 22 -
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
2,034,112
1,775,876
Social security costs
269,386
258,497
-
-
Pension costs
22,451
25,034
2,325,949
2,059,407
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
428,776
419,278
Company pension contributions to defined contribution schemes
3,963
3,963
432,739
423,241
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
140,000
125,000
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
47,084
71,591
Other interest income
12,455
46,568
Total income
59,539
118,159
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
47,084
71,591
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
9
Interest payable and similar expenses
2025
2024
£
£
Other finance costs:
Other interest
24,179
(92)
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
855,678
706,805
Adjustments in respect of prior periods
(246,535)
Total current tax
855,678
460,270
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
3,375,157
2,649,371
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
843,789
662,343
Tax effect of expenses that are not deductible in determining taxable profit
12,743
5,113
Under/(over) provided in prior years
(246,535)
Tax at marginal rate
(854)
(243)
Tax losses not utilisable from foreign subsidiaries
39,592
Taxation charge
855,678
460,270
11
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
3,030,514
4,746,918
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
12
Tangible fixed assets
Group
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 January 2025 and 31 December 2025
84,867
309,077
393,944
Depreciation and impairment
At 1 January 2025
76,697
309,077
385,774
Depreciation charged in the year
4,855
4,855
At 31 December 2025
81,552
309,077
390,629
Carrying amount
At 31 December 2025
3,315
3,315
At 31 December 2024
8,170
8,170
The company had no tangible fixed assets at 31 December 2025 or 31 December 2024.
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
7
7
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025 and 31 December 2025
7
Carrying amount
At 31 December 2025
7
At 31 December 2024
7
14
Subsidiaries
Details of the company's subsidiaries at 31 December 2025 are as follows:
Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Cilantro Engineering UK Ltd
UK
Mechanical and electrical engineering
Ordinary
100.00
Tyone Enterprises Ltd
UK
Dormant
Ordinary
100.00
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
14
Subsidiaries
(Continued)
- 25 -
Registered office addresses (all UK unless otherwise indicated):
3rd Floor, 161 Marsh Wall, London, EC14 9SJ (All UK subsidiaries)
Cilantro Engineering Ireland Ltd was dissolved on 10 March 2025. As a result of the company’s dissolution, it has been removed from the Group’s list of subsidiaries and is no longer consolidated within these financial statements for the year ended 31 December 2025.
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
5,311,027
2,331,513
Gross amounts owed by contract customers
1,038,841
1,785,709
Corporation tax recoverable
65,000
65,000
65,000
65,000
Other debtors
20,837
1,094,760
1,048,843
Prepayments and accrued income
66,474
67,761
6,502,179
5,344,743
65,000
1,113,843
Amounts falling due after more than one year:
Trade debtors
1,307,216
885,116
Total debtors
7,809,395
6,229,859
65,000
1,113,843
16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
2,380,038
2,437,635
Amounts owed to group undertakings
5,066
Corporation tax payable
605,639
656,805
5,750
11,333
Other taxation and social security
638,165
248,059
Other creditors
89,937
90,033
60,000
60,000
Accruals and deferred income
7,080,925
2,016,355
3,250
10,794,704
5,448,887
74,066
71,333
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
17
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
387,165
670,391
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
22,451
25,034
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. Total pensions outstanding at the period end totalled £29,104 (2024: £20,794).
19
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of 0.1p each
4,000
4,000
4
4
Ordinary B shares of 0.1p each
1,333
1,333
1
1
Ordinary C Shares of 0.1p each
1,334
1,334
2
2
6,667
6,667
7
7
20
Operating lease commitments
As lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within 1 year
46,000
15,625
-
-
Years 2-5
44,992
-
-
-
90,992
15,625
-
-
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
21
Events after the reporting date
Tyone Enterprises Ltd was formally dissolved on 10 February 2026. The dissolution occurred after the balance sheet date and therefore represents a non‑adjusting post balance sheet event. As the company had no material impact on the results or financial position of the Group at the balance sheet date, no adjustments have been made to the amounts recognised in these financial statements.
22
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
2025
2024
£
£
Aggregate compensation
489,821
466,267
At the year end the directors owed the company £Nil (2024: £1,048,843). Interest was charged on this balance at 3.38% until it was repaid in June 2025.
Transactions with related parties
During the year the group entered into the following transactions with related parties:
Management charge
2025
2024
£
£
Group
Companies controlled by common directors and shareholders
85,000
100,000
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2025
2024
£
£
Group
Companies controlled by common directors and shareholders
60,000
60,000
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2025
2024
Balance
Balance
£
£
Group
Companies controlled by common directors and shareholders
20,837
20,837
23
Controlling party
The company and group is under the control of the director P Gaynor.
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
24
Cash generated from/(absorbed by) group operations
2025
2024
£
£
Profit after taxation
2,519,479
2,189,101
Adjustments for:
Taxation charged
855,678
460,270
Finance costs
24,179
(92)
Investment income
(59,539)
(118,159)
Depreciation and impairment of tangible fixed assets
4,855
2,723
Loss on disposal of subsidiary
-
(614,987)
Movements in working capital:
(Increase)/decrease in debtors
(2,628,446)
3,438,352
Increase/(decrease) in creditors
5,113,757
(5,632,288)
Cash generated from/(absorbed by) operations
5,829,963
(275,080)
25
Cash generated from operations - company
2025
2024
£
£
Profit after taxation
2,245,665
1,873,110
Adjustments for:
Taxation charged
5,750
11,333
Finance costs
(19)
(92)
Investment income
(2,254,779)
(1,884,706)
Movements in working capital:
Decrease in debtors
-
1
Increase in creditors
8,316
60,000
Cash generated from operations
4,933
59,646
26
Analysis of changes in net funds - group
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
5,053,204
2,976,875
8,030,079
TYONE HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
27
Analysis of changes in net funds - company
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
1,663,040
266,727
1,929,767
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.200P GaynorG GiblinS HickeyJ Tinklerfalse11716606bus:Consolidated2025-01-012025-12-31117166062025-01-012025-12-3111716606bus:Director12025-01-012025-12-3111716606bus:Director22025-01-012025-12-3111716606bus:Director32025-01-012025-12-3111716606bus:Director42025-01-012025-12-3111716606bus:RegisteredOffice2025-01-012025-12-31117166062025-12-3111716606bus:Consolidated2025-12-3111716606bus:Consolidated2024-01-012024-12-31117166062024-01-012024-12-3111716606bus:Consolidated2024-12-3111716606core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3111716606core:CurrentFinancialInstrumentsbus:Consolidated2024-12-31117166062024-12-3111716606core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3111716606core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111716606core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3111716606core:ShareCapitalbus:Consolidated2025-12-3111716606core:ShareCapitalbus:Consolidated2024-12-3111716606core:SharePremiumbus:Consolidated2025-12-3111716606core:SharePremiumbus:Consolidated2024-12-3111716606core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3111716606core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3111716606core:ShareCapital2025-12-3111716606core:ShareCapital2024-12-3111716606core:SharePremium2025-12-3111716606core:SharePremium2024-12-3111716606core:RetainedEarningsAccumulatedLosses2025-12-3111716606core:RetainedEarningsAccumulatedLosses2024-12-3111716606core:ShareCapitalbus:Consolidated2023-12-3111716606core:SharePremiumbus:Consolidated2023-12-31117166062023-12-3111716606core:ShareCapital2023-12-3111716606core:SharePremium2023-12-3111716606core:RetainedEarningsAccumulatedLosses2023-12-3111716606core:ShareCapitalbus:Consolidated2024-01-012024-12-3111716606core:SharePremiumbus:Consolidated2024-01-012024-12-3111716606core:ShareCapital2024-01-012024-12-3111716606core:SharePremium2024-01-012024-12-3111716606bus:Consolidated2023-12-3111716606core:FurnitureFittings2025-01-012025-12-3111716606core:ComputerEquipment2025-01-012025-12-3111716606core:UKTaxbus:Consolidated2025-01-012025-12-3111716606core:UKTaxbus:Consolidated2024-01-012024-12-3111716606bus:Consolidated12025-01-012025-12-3111716606bus:Consolidated12024-01-012024-12-3111716606bus:Consolidated22025-01-012025-12-3111716606bus:Consolidated22024-01-012024-12-3111716606bus:Consolidated32025-01-012025-12-3111716606bus:Consolidated32024-01-012024-12-3111716606core:FurnitureFittingsbus:Consolidated2024-12-3111716606core:ComputerEquipmentbus:Consolidated2024-12-3111716606bus:Consolidated2024-12-3111716606core:FurnitureFittingsbus:Consolidated2025-12-3111716606core:ComputerEquipmentbus:Consolidated2025-12-3111716606core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3111716606core:ComputerEquipmentbus:Consolidated2025-01-012025-12-3111716606core:FurnitureFittingsbus:Consolidated2024-12-3111716606core:ComputerEquipmentbus:Consolidated2024-12-3111716606core:Subsidiary12025-01-012025-12-3111716606core:Subsidiary22025-01-012025-12-3111716606core:Subsidiary112025-01-012025-12-3111716606core:Subsidiary222025-01-012025-12-3111716606core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3111716606core:CurrentFinancialInstruments2025-12-3111716606core:CurrentFinancialInstruments2024-12-3111716606core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3111716606core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3111716606core:Non-currentFinancialInstruments2025-12-3111716606core:Non-currentFinancialInstruments2024-12-3111716606core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3111716606core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3111716606core:CurrentFinancialInstruments22025-12-3111716606core:CurrentFinancialInstruments22024-12-3111716606core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3111716606core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3111716606core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3111716606core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3111716606bus:PrivateLimitedCompanyLtd2025-01-012025-12-3111716606bus:FRS1022025-01-012025-12-3111716606bus:Audited2025-01-012025-12-3111716606bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3111716606bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP