2024-11-01 2025-10-31 false Capium Accounts Production 1.1 NI612586 2024-11-01 2025-10-31 NI612586 bus:FullAccounts 2024-11-01 2025-10-31 NI612586 bus:FRS102 2024-11-01 2025-10-31 NI612586 bus:AuditExemptWithAccountantsReport 2024-11-01 2025-10-31 NI612586 bus:SmallCompaniesRegimeForAccounts 2024-11-01 2025-10-31 NI612586 bus:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 NI612586 2024-11-01 2025-10-31 NI612586 2025-10-31 NI612586 bus:RegisteredOffice 2024-11-01 2025-10-31 NI612586 core:WithinOneYear 2025-10-31 NI612586 core:AfterOneYear 2025-10-31 NI612586 1 2024-11-01 2025-10-31 NI612586 bus:Director1 2024-11-01 2025-10-31 NI612586 bus:Director1 2025-10-31 NI612586 bus:Director1 2023-11-01 2024-10-31 NI612586 bus:Director2 2024-11-01 2025-10-31 NI612586 bus:Director2 2025-10-31 NI612586 bus:Director2 2023-11-01 2024-10-31 NI612586 2023-11-01 NI612586 bus:CompanySecretary1 2024-11-01 2025-10-31 NI612586 2023-11-01 2024-10-31 NI612586 2024-10-31 NI612586 core:WithinOneYear 2024-10-31 NI612586 core:AfterOneYear 2024-10-31 NI612586 bus:EntityAccountantsOrAuditors 2023-11-01 2024-10-31 NI612586 bus:OrdinaryShareClass1 2024-11-01 2025-10-31 NI612586 bus:OrdinaryShareClass1 2025-10-31 NI612586 bus:OrdinaryShareClass1 2023-11-01 2024-10-31 NI612586 bus:OrdinaryShareClass1 2024-10-31 NI612586 core:LandBuildings 2024-11-01 2025-10-31 NI612586 core:LandBuildings 2025-10-31 NI612586 core:LandBuildings 2024-10-31 NI612586 core:PlantMachinery 2024-11-01 2025-10-31 NI612586 core:PlantMachinery 2025-10-31 NI612586 core:PlantMachinery 2024-10-31 NI612586 core:MotorCars 2024-11-01 2025-10-31 NI612586 core:MotorCars 2025-10-31 NI612586 core:MotorCars 2024-10-31 NI612586 core:ComputerEquipment 2024-11-01 2025-10-31 NI612586 core:ComputerEquipment 2025-10-31 NI612586 core:ComputerEquipment 2024-10-31 NI612586 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2025-10-31 NI612586 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2024-10-31 NI612586 core:CostValuation core:Non-currentFinancialInstruments 2025-10-31 NI612586 core:CostValuation core:Non-currentFinancialInstruments 2024-10-31 NI612586 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2025-10-31 NI612586 core:DisposalsDecreaseInInvestments core:Non-currentFinancialInstruments 2025-10-31 NI612586 core:RevaluationsIncreaseDecreaseInInvestments core:Non-currentFinancialInstruments 2025-10-31 NI612586 core:Non-currentFinancialInstruments 2025-10-31 NI612586 core:Non-currentFinancialInstruments 2024-10-31 NI612586 core:ShareCapital 2025-10-31 NI612586 core:ShareCapital 2024-10-31 NI612586 core:RetainedEarningsAccumulatedLosses 2025-10-31 NI612586 core:RetainedEarningsAccumulatedLosses 2024-10-31 NI612586 dpl:Item1 2024-11-01 NI612586 dpl:Item1 2025-10-31 NI612586 dpl:Item1 2023-11-01 NI612586 dpl:Item1 2024-10-31 iso4217:GBP xbrli:shares xbrli:pure
Registered Number: NI612586
Northern Ireland

 

 

 

ROXBOROUGH PLANT & CONSTRUCTION LTD


Unaudited Financial Statements
 


Period of accounts

Start date: 01 November 2024

End date: 31 October 2025
Directors Frank Curran
Sarah Leathem
Registered Number NI612586
Registered Office 31f Killyman Street
Moy
Dungannon
Tyrone
BT71 7SJ
Secretary John Curran
1
 
 
Notes
 
2025
£
  2024
£
Fixed assets      
Tangible fixed assets 4 884,165    869,233 
884,165    869,233 
Current assets      
Inventory 5 2,244,271    2,994,271 
Debtors 6 1,111,870    932,889 
Cash at bank and in hand 379,764    378,321 
3,735,905    4,305,481 
Creditors: amount falling due within one year 7 (2,059,006)   (2,359,159)
Net current assets 1,676,899    1,946,322 
 
Total assets less current liabilities 2,561,064    2,815,555 
Creditors: amount falling due after more than one year 8 (478,678)   (255,000)
Provisions for liabilities 9 (64,158)   (64,158)
Net assets 2,018,228    2,496,397 
 

Capital and reserves
     
Called up share capital 10 200,000    200,000 
General Reserves 11 2,296,325    2,294,570 
Profit and loss account (478,097)   1,827 
Shareholders' funds 2,018,228    2,496,397 
 


For the year ended 31 October 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:
  1. The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476.
  2. The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. In accordance with Section 444 of the Companies Act 2006, the income statement has not been delivered to the Registrar of Companies.
The financial statements were approved by the board of directors on 31 October 2026 and were signed on its behalf by:


-------------------------------
Frank Curran
Director
2
General Information
Roxborough Plant & Construction Ltd is a private company, limited by shares, registered in Northern Ireland, registration number NI612586, registration address 31f Killyman Street , Moy, Dungannon, Tyrone, BT71 7SJ.

The presentation currency is £ sterling.
1.

Accounting policies

Basis of preparation of financial statments
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, the financial reporting standard applicable in the UK and Republic of Ireland (as applied to small entities by Section 1A of the standard). 
The financial statements have been prepared in accordance with Companies Act 2006.
Going concern basis
The company made a loss for the year ended 31 October 2025. This is mainly due to a significant depreciation charge on the companys tangible fixed assets. Depreciation is a non-cash expense, and before it the company generated a profit and positive cash flows from its operations. At 31 October 2025 the companys assets exceeded its liabilities.
The directors believe the company is achieving good levels of sales growth and underlying trading profitability, and is well placed to manage its business risks successfully. The directors therefore have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future, being at least twelve months from the date of approval of these financial statements. For this reason they continue to adopt the going concern basis of accounting in preparing the financial statements.
Judgements and key sources of estimation uncertainty
Judgements and key sources of estimation uncertainty are continually evaluated. They are based on historical experience and other factors, including expectations of future events that are believed to be reasonable in the circumstances.
There were no critical judgements made in applying the companys accounting policies.
Useful economic lives of tangible fixed assets: The annual depreciation charge is sensitive to changes in the estimated useful economic lives and residual values of the companys tangible fixed assets. These are reassessed annually and amended where necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets. See note 4 for the carrying amount of tangible fixed assets
Statement of cash flows
The company has taken advantage of the exemption from the requirements of FRS 102 to present a Statement of Cash Flows on the grounds that it is a small sized company.
Turnover & Revenue Recognition
Turnover represents the fair value of consideration received or receivable for construction, piling and development services provided during the year, excluding Value Added Tax and trade discounts.
Construction contracts
Where the outcome of a construction contract can be estimated reliably, contract revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting date. 
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised only to the extent of contract costs incurred that are expected to be recoverable. Contract costs are recognised as an expense in the period in which they are incurred.
Where it is probable that total contract costs will exceed total contract revenue, the expected loss is recognised as an expense immediately.
Hire Purchase Assets
Assets acquired under hire purchase contracts are capitalised based on the purchase price of the assets. Depreciation is provided on the same basis as for owned assets. The finance interest element of the rental payment is charged to the income statement on a straight line basis over the period of the contract.
The capital value of the hire purchase contract is included in the Statement of Financial Position as a liability, reduced by the capital element of the hire purchase payments.
Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rate of exchange ruling at the statement of financial position date. Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction. All foreign exchange differences are included in the income statement.
Taxation
Taxation represents the sum of tax currently payable and deferred tax. Tax is recognised in the statement of income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves.
The companys liability for current tax is calculated using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred taxation
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the reporting date.
Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Current and deferred tax assets and liabilities are not discounted.
Fixed assets
Tangible fixed assets, other than freehold land, are stated at cost less depreciation and any provision for impairment.
The carrying value of plant and equipment is reviewed for impairment in each accounting period if events or changes in circumstances indicate the carrying value may not be recoverable.

Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following basis:
Plant and Machinery 10- 25% Straight Line
Motor Vehicles 25% Straight Line
Computer Equipment 25% Straight Line
Inventory
Inventory is stated at the lower of cost and net realisable value after making due allowance for obsolete and slow moving items. Cost includes materials, direct labour and direct costs.
Net realisable value is based on estimate selling prices less further costs expected to be incurred to completion or disposal.
Provision is made for obsolete, slow-moving or defective items where appropriate.
Land held for Development
Land held for development is stated at the lower of cost and net realisable value where cost represents the acquisition cost of the land and any other expenditure incurred to date on each parcel of land, and net realisable value is based on the estimate selling price less further costs expected to be incurred to completion or disposal.
Provisions
Provisions are recognised when the company has a present obligation as a result of a past event which it is more probable than not will result in an outflow of economic benefits that can be reasonably estimated.
Financial instruments
The financial asset or financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financial transaction, where it is recognised at the present value of future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost.
Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit & loss. All other such investments are subsequently measured at cost less impairment.  
Other financial instruments, including derivatives are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. 
Other financial instruments are subsequently measured at fair value, with any changes recognised in the profit and loss, with the exception of hedging instruments in a designated hedging relationship. Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in the profit or loss immediately.
For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in the profit & loss immediately, to the extent that the reversal does not result in the carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously recognised.   
2.

Average number of employees

Average number of employees during the period was 28 (2024 : 55).
3.

Capital Commitments and contingent liabilities

The Company did not have any material capital commitments at 31 October 2025 or at 31 October 2024.
The Company did not have any material contingent liabilities at 31 October 2025 or at 31 October 2024.


4.

Tangible fixed assets

Cost or valuation Land and Buildings   Plant and Machinery   Motor Vehicles   Computer Equipment   Total
  £   £   £   £   £
At 01 November 2024 -    1,769,903    249,434    18,114    2,037,451 
Additions 312,239    197,056    9,200    595    519,090 
Disposals -    (25,058)   -    -    (25,058)
At 31 October 2025 312,239    1,941,901    258,634    18,709    2,531,483 
Depreciation
At 01 November 2024 -    982,045    173,794    12,379    1,168,218 
Charge for year -    473,285    29,526    1,317    504,128 
On disposals -    (25,028)   -    -    (25,028)
At 31 October 2025 -    1,430,302    203,320    13,696    1,647,318 
Net book values
Closing balance as at 31 October 2025 312,239    511,599    55,314    5,013    884,165 
Opening balance as at 01 November 2024 -    787,858    75,640    5,735    869,233 


5.

Inventory

2025
£
  2024
£
Work in Progress 1,961,021    2,711,021 
Stocks 283,250    283,250 
2,244,271    2,994,271 
There is no material difference between the replacement costs of inventory and the Statement of Financial Position amounts.
Inventor amounts are stated after provisions for impairment of £Nil (2024: £Nil)

6.

Debtors: amounts falling due within one year

2025
£
  2024
£
Trade Debtors 416,897    266,615 
Amount Owed by Participating Interests 595,011    442,500 
Other Debtors 41,366    133,672 
VAT 58,596    90,102 
1,111,870    932,889 
The trade receivables are stated after provisions for impairment of £Nil (2024 £Nil)

7.

Creditors: amount falling due within one year

2025
£
  2024
£
Trade Creditors 1,564,340    1,190,035 
Bank Loans & Overdrafts 18,673    591,298 
Amounts Owed to Participating Interests 24,500    24,500 
Corporation Tax 45,431    5,048 
PAYE & Social Security 107,027    208,122 
CIS Control Account 41,715    49,034 
Other Creditors 119,600    164,031 
Payments Received on Account 0    5,500 
Hire Purchase Creditors 137,720    121,591 
2,059,006    2,359,159 

8.

Creditors: amount falling due after more than one year

2025
£
  2024
£
Bank Loans & Overdrafts 478,678    255,000 
478,678    255,000 

9.

Provisions for liabilities

2025
£
  2024
£
Deferred Tax 64,158    64,158 
64,158    64,158 

10.

Share Capital

Allotted, called up and fully paid
2025
£
  2024
£
200,000 Class A shares of £1.00 each 200,000    200,000 
200,000    200,000 
The Company did not issue any shares during the year.

11.

General Reserves

2025
£
  2024
£
General Reserve b/fwd 2,296,325    2,294,570 
2,296,325    2,294,570 

12.

Related parties

During the year the company entered into the following transactions with related parties:
Transaction value - income/(expenses) Balance owed by/(owed to)
2025
£
 2024
£
 2025
£
 2024
£
Related Party Transactions152,511 0 595,011 442,500 

13.

Ultimate Controlling Party

The ultimate controlling party is the director - Frank Curran, a director, by virtue of his majority shareholding in the company Roxborough Plant & Construction Ltd.


3