Company registration number 00647988 (England and Wales)
F.C.MEASOM LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
F.C.MEASOM LIMITED
COMPANY INFORMATION
Directors
A R Measom
F Measom
S Measom
Secretary
V Cooper
Company number
00647988
Registered office
1934 The Yard
Exploration Drive
Leicester
LE4 5JD
Auditor
Mayfield & Co.
2 Merus Court
Meridian Business Park
Leicester
LE19 1RJ
F.C.MEASOM LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10 - 11
Company balance sheet
12 - 13
Group statement of changes in equity
14
Company statement of changes in equity
15
Group statement of cash flows
16
Company statement of cash flows
17
Notes to the financial statements
18 - 38
F.C.MEASOM LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

 

The group consists of a number of businesses operating nationally in different sectors. Although Drylining and partitioning remains the most significant part of the business, we have seen substantial growth in the vehicle hire markets.

Review of the business

MEASOM DRYLINE & INTERIOREM SOLUTIONS

Measom (Dryline) Limited continues to operate nationally through regional centres providing a complete range of high quality drylining, partitioning and fire protection systems in the building and construction industry.

 

Our strengths lie in our ability to collaborate with our partners. What makes us different is our capability to listen, understand and advise using our experience that can be traced back to 1934. A key strength of the company is its proven ability to undertake drylining schemes in a wide diversity of projects in education, healthcare, commercial, retail, residential and leisure sectors of the industry.

 

Systems are installed to meet both aesthetic and functional requirements as well as specific fire, acoustic, thermal, durability and structural criteria. Construction is not just confined to lightweight partitions -​ the company installs load bearing metal studs for external walls, internal elements and high bay separating walls, as well as complete building frames. Our highly experienced project teams provide advice and guidance on contractual matters, programming, design aspects and optimum cost solutions.

 

We delivered a wide range of projects across the UK during 2025. The overall performance of the business was broadly in line with expectations although turnover increased by 14% in the year to £31m. Margins improved with gross profit increasing from 22.7% to 28%. Overheads as a percentage of revenue remained the same as 2024. This is higher than we expect but is largely because of legal and professional costs incurred in an ongoing claim. The profit for the year before taxation was 1.9% which represents an improved performance from 2024 and without the ongoing legal fees the company would have achieved 3.8% which is broadly in line with expectations. The business focus on productivity together with continued investment in new technologies helped to deliver improvements in gross profit performance decreases in overheads. The key business focus of improved productivity will continue in the short to medium term and management will strive to deliver greater efficiencies resulting in a decrease in overheads as a percentage of turnover.

 

Turnover for 2026 is forecast to increase by 19% compared to 2025. Secured orders together with a strong sales pipeline indicate that 2027 will be similar to 2026 with growth in our North and South West regions covering the fall in turnover anticipated in the South.

 

The Balance sheet remains strong with cash balances increasing in the year to £2.4m. The company did not pay a dividend in the year. At the year end the company was in a very strong position with total equity of £3.4m.

Interiorem Solutions Limited; while this is a new company in the group it does have over 90 years of collective industry knowledge, offering bespoke and innovative solutions to conquer even the most complex projects.

 

We are dedicated to building lasting partnerships and delivering exceptional results that exceed expectations. We proactively anticipate challenges, turning obstacles into opportunities through our expert project and construction management, transforming the client’s vision into reality.

 

We delivered our first projects in 2025, exceeding expectations with turnover of £1.9m and profit before taxation of £0.1m.

 

COMPELLO AUTOMOTIVE & LANESBOROUGH LEASING

The group continued to trade in the vehicle rental market through two brands. Compello Automotive Limited is an enlightened vehicle rental provider that gives customers the freedom to shape their own rental solution. Our approach is enlightened and consultative and built on transparent relationships that provides all types of vehicles to all kinds of organisations, anywhere in the UK by using our extensive supplier network.

F.C.MEASOM LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

Lanesborough Leasing T/​​​A Paull's Vehicle Rental has been serving the local vehicle rental market in and around Leicestershire and the East Midlands since the 1970’s. We understand the needs of our partners and they rely on us understanding their needs and requirements.

 

There remain several challenges in this sector and as part of the strategy we reported last year we have repositioned our local vehicle hire business and reduced the size of the fleet servicing this sector while we wait for market conditions to improve. However, we have continued to renew part of our fleet with expenditure of £0.6m on vehicle additions. We continue to benefit in terms of residual values of our fleet with profit on disposals and with our extensive supplier network we have been able to support our customers with a modern fleet with increasing numbers of hybrid and fully electric vehicles.

 

Turnover decreased in the year from £8m to £6.9m, in line with the plan. The vehicle hire business now has a clear focus to concentrate on specialist and semi-​specialist vehicles and expect that this will improve the reported results in 2026 and 2027.

 

The group remains in a very strong position with total equity of £0.9m.

Principle risks and uncertainties

Economic Uncertainty

Although this presents a potential risk for the company, we feel confident that we can secure projects in sectors that remain buoyant in the medium term and the group remains well placed to manage these uncertainties. The company has been investing in an apprenticeship programme and training centre to mitigate impact of our workforce.

 

The company’s business does involve a number of inherent risks which are captured in the risk register and these are monitored regularly by the management team who will manage this risk by continuing its philosophy of providing the highest quality of products and services to existing clients.

 

Financial Risk Management

The Management team have identified that the business does have credit and liquidity risk if we are unable to recover amounts receivable on a timely basis. We monitor key contracts on a weekly basis and obtain credit references.

 

Contract Delivery

The Measom Dryline delivers large, lengthy and complex projects which carry risks if these are delayed and do not meet client expectations which could threaten our reputation and profitability. The management team ensure robust tender and contract controls to ensure projects are delivered using the correct experience and expertise.

Key performance indicators

The group refers to key performance indicators in order to monitor business performance with reference to time, cost, quality and health and safety. Management also focuses on financial targets, being turnover, margin and return on capital employed. These have been mentioned above and are included in the Profit and Loss Account and Balance Sheet.

 

The group has maintained strong liquidity and has continued to do so during the following year. The business maintains a strong capital base to allow us to meet current contractual commitments, to enable us to deliver further growth and to ensure that the group can withstand the challenge of any macro-economic issues such as the Pandemic.

Sustainability and climate change

The Group recognises that some of its activities may have an impact on the environment and are committed to reducing and minimising that impact through continually seeking to improve environmental performance by ensuring that all our employees and manufacturing supply chain develop a sound understanding of any possible environmental impacts and what is expected of them. The company has an environmental training programme and has introduced waste reduction and recycling initiatives at all locations. Our Head Office and regional offices all endeavour to be 100% paperless. We also seek to use the most environmentally efficient modes of transport and reduce unnecessary travel.

F.C.MEASOM LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Other information and explanations

Health and safety ranks equally with all other business objectives and is integrated into every part of our operations. Essential to this policy is the identification, management or elimination of risk, although we cannot do it alone. We collaborate at every level to gain co-operation and full support to guarantee effective implementation.

 

Making a positive contribution to the communities where we work has always been a central part of the company’s philosophy. Our community engagement activities range from promoting local employment and training on our projects to fundraising and sponsorship. We work with our clients to help build better futures for the next generation.

 

We recognise that our people are our most valuable resource. It is the company’s aim to create a culture of learning and personal development where employees at every level and the company take joint responsibility for on-going training and improvement. As a business we do everything we can to support each other and every employee with their Measom journey.

By order of the board

A R Measom
Director
2 November 2026
F.C.MEASOM LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -

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 Dryling & Partitioning and the selling of tools.

 

Other activities have been undertaken by the group as shown in note 3.

Results and dividends

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

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

Directors

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

A R Measom
F Measom
S Measom
Auditor

Mayfield & Co. were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

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.

By order of the board
A R Measom
Director
2 November 2026
F.C.MEASOM LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -

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

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

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

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

F.C.MEASOM LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF F.C.MEASOM LIMITED
- 6 -
Opinion

We have audited the financial statements of F.C.Measom Limited (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:

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

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

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

 

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

Responsibilities of directors

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

Auditor's responsibilities for the audit of the financial statements

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

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

Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud

Based on our understanding of the Company and the industry, we identified the principal risks of non-compliance with laws and regulations, and 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.

We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls) and determined that the principal risks were related to posting inappropriate journal entries, and management bias in accounting estimates.

F.C.MEASOM LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF F.C.MEASOM LIMITED
- 8 -

Audit procedures performed by the engagement team included:

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 material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment.

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.

Use of our 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.

Thomas Mayfield BA FCA (Senior Statutory Auditor)
For and on behalf of Mayfield & Co., Statutory Auditor
Chartered Accountants
2 Merus Court
Meridian Business Park
Leicester
LE19 1RJ
3 November 2026
F.C.MEASOM LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
39,163,344
34,115,417
Cost of sales
(28,058,841)
(25,975,885)
Gross profit
11,104,503
8,139,532
Administrative expenses
(11,697,743)
(9,782,058)
Other operating income
454,453
724,776
Operating loss
4
(138,787)
(917,750)
Interest receivable and similar income
6
458,058
675,045
Interest payable and similar expenses
7
(170,895)
(181,999)
Profit/(loss) before taxation
148,376
(424,704)
Tax on profit/(loss)
8
(23,627)
107,185
Profit/(loss) for the financial year
24
124,749
(317,519)
Profit/(loss) for the financial year is attributable to:
- Owners of the parent company
(42,772)
(113,817)
- Non-controlling interests
167,521
(203,702)
124,749
(317,519)
Total comprehensive income for the year is attributable to:
- Owners of the parent company
(42,772)
(113,817)
- Non-controlling interests
167,521
(203,702)
124,749
(317,519)
F.C.MEASOM LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
2,356,588
2,447,649
Investment property
11
6,423,920
6,466,420
Investments
12
10,938
10,938
8,791,446
8,925,007
Current assets
Stocks
14
2,300
2,300
Debtors
15
17,892,496
17,063,015
Cash at bank and in hand
8,144,826
9,397,196
26,039,622
26,462,511
Creditors: amounts falling due within one year
16
(12,375,877)
(12,971,731)
Net current assets
13,663,745
13,490,780
Total assets less current liabilities
22,455,191
22,415,787
Creditors: amounts falling due after more than one year
17
(945,455)
(945,455)
Provisions for liabilities
Deferred tax liability
19
808,773
794,118
(808,773)
(794,118)
Net assets
20,700,963
20,676,214
Capital and reserves
Called up share capital
21
295,783
295,783
Share premium account
22
398,120
398,120
Revaluation reserve
23
1,604,623
1,625,044
Profit and loss reserves
24
17,145,156
17,267,507
Equity attributable to owners of the parent company
19,443,682
19,586,454
Non-controlling interests
1,257,281
1,089,760
Total equity
20,700,963
20,676,214
F.C.MEASOM LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 11 -

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 2 November 2026 and are signed on its behalf by:
02 November 2026
A R Measom
Director
Company registration number 00647988 (England and Wales)
F.C.MEASOM LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
182,890
207,909
Investment property
11
1,630,000
1,630,000
Investments
12
523,552
523,552
2,336,442
2,361,461
Current assets
Debtors
15
6,794,864
5,488,916
Cash at bank and in hand
232,243
161,234
7,027,107
5,650,150
Creditors: amounts falling due within one year
16
(4,429,174)
(2,888,273)
Net current assets
2,597,933
2,761,877
Total assets less current liabilities
4,934,375
5,123,338
Creditors: amounts falling due after more than one year
17
(945,455)
(945,455)
Provisions for liabilities
Deferred tax liability
19
102,928
116,837
(102,928)
(116,837)
Net assets
3,885,992
4,061,046
Capital and reserves
Called up share capital
21
295,483
295,483
Share premium account
22
398,120
398,120
Revaluation reserve
23
261,513
295,263
Profit and loss reserves
24
2,930,876
3,072,180
Total equity
3,885,992
4,061,046
F.C.MEASOM LIMITED
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2025
31 December 2025
- 13 -

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £175,054 (2024 - £104,269 loss).

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 2 November 2026 and are signed on its behalf by:
02 November 2026
A R Measom
Director
Company registration number 00647988 (England and Wales)
F.C.MEASOM LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
£
Balance at 1 January 2024
295,783
398,120
1,462,283
17,644,085
19,800,271
1,293,462
21,093,733
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
-
(113,817)
(113,817)
(203,702)
(317,519)
Dividends
-
-
-
(100,000)
(100,000)
-
(100,000)
Transfers
-
-
162,761
(162,761)
-
-
-
Balance at 31 December 2024
295,783
398,120
1,625,044
17,267,507
19,586,454
1,089,760
20,676,214
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
-
(42,772)
(42,772)
167,521
124,749
Dividends
-
-
-
(100,000)
(100,000)
-
(100,000)
Transfers
-
-
(20,421)
20,421
-
-
-
Balance at 31 December 2025
295,783
398,120
1,604,623
17,145,156
19,443,682
1,257,281
20,700,963
F.C.MEASOM LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 January 2024
295,483
398,120
295,263
3,176,449
4,165,315
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
-
(104,269)
(104,269)
Balance at 31 December 2024
295,483
398,120
295,263
3,072,180
4,061,046
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
-
(175,054)
(175,054)
Transfers
-
-
(33,750)
33,750
-
Balance at 31 December 2025
295,483
398,120
261,513
2,930,876
3,885,992
F.C.MEASOM LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
28
(1,259,678)
(2,279,113)
Interest paid
(170,895)
(181,999)
Income taxes refunded/(paid)
267,514
(315,005)
Net cash outflow from operating activities
(1,163,059)
(2,776,117)
Investing activities
Purchase of tangible fixed assets
(732,477)
(1,023,787)
Proceeds from disposal of tangible fixed assets
285,108
252,588
Interest received
358,058
490,219
Dividends received
100,000
100,000
Other income received from investments
-
0
84,826
Net cash generated from/(used in) investing activities
10,689
(96,154)
Financing activities
Dividends paid to equity shareholders
(100,000)
(100,000)
Net cash used in financing activities
(100,000)
(100,000)
Net decrease in cash and cash equivalents
(1,252,370)
(2,972,271)
Cash and cash equivalents at beginning of year
9,397,196
12,369,467
Cash and cash equivalents at end of year
8,144,826
9,397,196
F.C.MEASOM LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
29
(32,550)
(471,058)
Interest paid
-
0
(30)
Net cash outflow from operating activities
(32,550)
(471,088)
Investing activities
Purchase of tangible fixed assets
(9,594)
(154,812)
Interest received
113,153
109,158
Net cash generated from/(used in) investing activities
103,559
(45,654)
Net increase/(decrease) in cash and cash equivalents
71,009
(516,742)
Cash and cash equivalents at beginning of year
161,234
677,976
Cash and cash equivalents at end of year
232,243
161,234
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
1
Accounting policies
Company information

F.C.Measom Limited (“the company”) is a private limited company incorporated in England and Wales. The registered office is 1934 The Yard, Exploration Drive, Leicester, LE4 5JD.

 

The group consists of F.C.Measom Limited 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 investment properties 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.

 

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

1.3
Basis of consolidation

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

 

All financial statements are made up to 31 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.

F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
1.4
Going concern

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

1.5
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.

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

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably.

 

Revenue from contracts for the provision of construction services 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.

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.

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 the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

Other income

Revenue from the hiring out of motor vehicles and equipment is recognised over the life of the hire agreement.

 

Rental income from the investment properties is recognised over the period to which it relates.

F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 2 to 5 years.

 

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

1.7
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:

Freehold land and buildings
2% of costs
Leasehold improvements
2% of costs
Plant and equipment
33% of costs or 25% of net book value
Fixtures and fittings
25% of costs or 10 to 25% of net book value
Computers
25 to 33 % of costs
Motor vehicles
20% of net book value
Website
Enter depreciation rate via StatDB - cd199

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.

1.8
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.

 

Property rented to a group entity is accounted for at fair value with changes in fair value recognised in profit or loss.

Fair value gains and losses on investment properties are recognised as a separate revaluation reserve within net assets.

1.9
Fixed asset investments

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.

1.10
Impairment of fixed assets

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

F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -
1.11
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.12
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.

1.13
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.

1.14
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.

 

Debtors and creditors with no stated interest rate and receivable or payable within one year are measured at transaction price. Any losses arising from impairment are recognised in the profit and loss account.

 

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.

F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 22 -
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.

Derecognition of financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

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

Derecognition of financial liabilities

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

1.15
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.

1.16
Taxation

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

Current tax

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

Deferred tax

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

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

F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 23 -
1.17
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.

1.18
Retirement benefits

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

1.19
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.

As lessor

When the group acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the group allocates the consideration in the contract to the two elements.

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.

1.20
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.

F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Drylining and partitioning
32,678,278
27,333,337
Vehicle rental & sales
5,938,338
6,513,766
Management services
382,320
175,829
Property rental
164,408
92,485
39,163,344
34,115,417
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
39,163,344
34,115,417
2025
2024
£
£
Other revenue
Interest income
358,058
575,045
Dividends received
100,000
100,000
4
Operating loss
2025
2024
£
£
Operating loss for the year is stated after charging/(crediting):
Exchange losses/(gains)
482,342
(105,371)
Fees payable to the group's auditor for the audit of the group's financial statements
11,000
20,000
Depreciation of tangible fixed assets
531,588
442,218
Loss on disposal of tangible fixed assets
6,843
4,869
Operating lease charges
834,658
753,240
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
5
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
Production staff
77
79
29
29
Administration staff
72
64
-
-
Management
1
1
-
-
Directors
3
3
3
3
Total
153
147
32
32

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
8,078,487
7,278,555
1,256,659
1,253,345
Social security costs
790,016
606,201
139,435
121,410
Pension costs
321,439
251,782
83,795
80,006
9,189,942
8,136,538
1,479,889
1,454,761
6
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
214,638
366,932
Other interest income
143,420
123,287
Total interest revenue
358,058
490,219
Other income from investments
Gains on financial instruments measured at fair value through profit or loss
-
0
84,826
Total income excluding fixed asset investments
358,058
575,045
Income from fixed asset investments
Income from shares in group undertakings
100,000
100,000
Total income
458,058
675,045
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Interest receivable and similar income
(Continued)
- 26 -
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
214,638
366,932
Interest on financial assets measured at fair value through profit or loss
-
0
84,826
7
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
244
398
Other finance costs:
Interest on finance leases and hire purchase contracts
31,622
31,593
Other interest
139,029
150,008
Total finance costs
170,895
181,999
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
-
0
(207,166)
Adjustments in respect of prior periods
(60,552)
-
0
Total current tax
(60,552)
(207,166)
Deferred tax
Origination and reversal of timing differences
84,179
99,981
Total tax charge/(credit)
23,627
(107,185)

The rate of corporation tax changed from 19% to 25% from 1 April 2023.

F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
8
Taxation
(Continued)
- 27 -

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

2025
2024
£
£
Profit/(loss) before taxation
148,376
(424,704)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
37,094
(106,176)
Effects of:
Expenses that are not deductible in determining taxable profit
227,996
115,729
Income not taxable in determining taxable profit
(2,500)
-
0
Utilisation of tax losses not previously recognised
(37,033)
(105,058)
Unutilised tax losses carried forward
(203,163)
178,144
Adjustments in respect of prior years
(60,552)
-
0
Change in corporation tax rate
-
12,813
Group relief
80,205
(66,822)
Permanent capital allowances in excess of depreciation
(99,099)
(189,588)
Dividend income
-
(25,000)
Deferred tax movements
80,679
99,980
Profit on disposal of assets
-
0
(21,207)
Taxation charge/(credit) in the financial statements
23,627
(107,185)
9
Intangible fixed assets
Group
Goodwill
Negative goodwill
Total
£
£
£
Cost
At 1 January 2025 and 31 December 2025
894,414
(5,915,933)
(5,021,519)
Amortisation and impairment
At 1 January 2025 and 31 December 2025
894,414
(5,915,933)
(5,021,519)
Carrying amount
At 31 December 2025
-
0
-
0
-
0
At 31 December 2024
-
0
-
0
-
0
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
10
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Website
Total
£
£
£
£
£
£
£
£
Cost
At 1 January 2025
429,017
143,836
1,055
248,518
172,215
1,929,708
-
0
2,924,349
Additions
-
0
-
0
-
0
12,105
61,268
654,905
4,200
732,478
Disposals
-
0
-
0
-
0
-
0
-
0
(570,663)
-
0
(570,663)
At 31 December 2025
429,017
143,836
1,055
260,623
233,483
2,013,950
4,200
3,086,164
Depreciation and impairment
At 1 January 2025
58,861
9,589
804
123,740
82,667
201,039
-
0
476,700
Depreciation charged in the year
11,792
14,384
63
34,140
56,847
413,137
1,225
531,588
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
-
0
(278,712)
-
0
(278,712)
At 31 December 2025
70,653
23,973
867
157,880
139,514
335,464
1,225
729,576
Carrying amount
At 31 December 2025
358,364
119,863
188
102,743
93,969
1,678,486
2,975
2,356,588
At 31 December 2024
370,156
134,247
251
124,778
89,548
1,728,669
-
0
2,447,649
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
Company
Leasehold improvements
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2025
143,836
157,260
85
301,181
Additions
-
0
9,594
-
0
9,594
At 31 December 2025
143,836
166,854
85
310,775
Depreciation and impairment
At 1 January 2025
9,589
83,599
84
93,272
Depreciation charged in the year
14,384
20,229
-
0
34,613
At 31 December 2025
23,973
103,828
84
127,885
Carrying amount
At 31 December 2025
119,863
63,026
1
182,890
At 31 December 2024
134,247
73,661
1
207,909
11
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 January 2025 and 31 December 2025
6,466,420
1,630,000
Net gains or losses through fair value adjustments
(42,500)
-
At 31 December 2025
6,423,920
1,630,000

Investment property comprises residential properties. The fair value of the investment property has been arrived at on the basis of a valuation carried out at 31/12/2025 by the directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

12
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
13
-
0
-
0
523,552
523,552
Unlisted investments
10,938
10,938
-
0
-
0
10,938
10,938
523,552
523,552
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
12
Fixed asset investments
(Continued)
- 30 -
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 January 2025 and 31 December 2025
10,938
Carrying amount
At 31 December 2025
10,938
At 31 December 2024
10,938
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025 and 31 December 2025
523,552
Carrying amount
At 31 December 2025
523,552
At 31 December 2024
523,552
13
Subsidiaries

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

Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Measom Design Ltd
1
Ordinary
100.00
-
Chance Brilliant Ltd
1
Ordinary
91.00
-
Lanesborough Leasing Ltd
1
Ordinary
100.00
-
Compello Automotive Ltd
1
Ordinary
0
100.00
Measom Fire Protection Ltd
1
Ordinary
100.00
-
1934 Ltd
1
Ordinary
100.00
-
Quality Social Housing Group Ltd
1
Ordinary
100.00
-
The Quality Social Housing Company Ltd
1
Ordinary
100.00
-
Measom (Dryline) Ltd
1
Ordinary
67.57
-
Measom Dryline (South) Ltd
1
Ordinary
100.00
-
Interiorem Solutions Limited
1
Ordinary
100.00
-
Measom Drywall Ltd
1
Ordinary
100.00
-
Measom Dryline (South West) Ltd
1
Ordinary
100.00
-
D.R. Measom Contractors Ltd
1
Ordinary
100.00
-
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
13
Subsidiaries
(Continued)
- 31 -

Registered office addresses (all UK unless otherwise indicated):

1
1934 The Yard, Exploration Drive, Leicester, LE4 5JD
14
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
2,000
2,000
-
-
Finished goods and goods for resale
300
300
-
0
-
0
2,300
2,300
-
-
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
7,434,251
5,419,640
17,780
8,759
Gross amounts owed by contract customers
1,612,200
2,402,784
-
0
-
0
Corporation tax recoverable
-
0
206,962
-
0
-
0
Amounts owed by group undertakings
-
0
-
0
3,082,228
1,006,651
Other debtors
7,559,539
7,830,879
3,427,936
4,250,953
Prepayments and accrued income
1,007,206
853,926
266,920
222,553
17,613,196
16,714,191
6,794,864
5,488,916
Deferred tax asset (note 19)
279,300
348,824
-
0
-
0
17,892,496
17,063,015
6,794,864
5,488,916

Amounts owed by group undertakings are unsecured, interest free and repayable on demand.

F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 32 -
16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Other borrowings
18
94,545
94,545
94,545
94,545
Trade creditors
2,849,081
3,316,555
277,412
236,152
Contract liabilities
2,299,574
3,238,058
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
3,711,615
2,240,907
Other taxation and social security
627,391
385,071
62,889
59,039
Other creditors
5,817,461
5,165,151
81,704
51,660
Accruals and deferred income
687,825
772,351
201,009
205,970
12,375,877
12,971,731
4,429,174
2,888,273

Included within other creditors are loans totalling £4,789,792 (2024: £4,719,936 ) which are secured by a fixed and floating charge over all property or undertaking of the group.

 

Amounts owed to group undertakings are unsecured, interest free and repayable on demand.

17
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Other borrowings
18
945,455
945,455
945,455
945,455
18
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Preference shares
1,040,000
1,040,000
1,040,000
1,040,000
Payable within one year
94,545
94,545
94,545
94,545
Payable after one year
945,455
945,455
945,455
945,455
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 33 -
19
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Group
£
£
£
£
Accelerated capital allowances
491,134
399,129
-
-
Tax losses
-
-
279,300
191,709
Revaluations
317,639
394,989
-
157,115
808,773
794,118
279,300
348,824
Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Company
£
£
£
£
Accelerated capital allowances
102,928
116,837
-
-
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 January 2025
445,294
116,837
Charge/(credit) to profit or loss
84,179
(13,909)
Liability at 31 December 2025
529,473
102,928
20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
321,439
251,782

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.

21
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
35,483
35,483
35,483
35,483
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
21
Share capital
(Continued)
- 34 -
2025
2024
2025
2024
Preference share capital
Number
Number
£
£
Issued and fully paid
Preference shares of £1 each
1,300,000
1,300,000
1,300,000
1,300,000
Preference shares classified as equity
260,000
260,000
Preference shares classified as liabilities
1,040,000
1,040,000
1,300,000
1,300,000
Total equity share capital
295,483
295,483
22
Share premium account
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning and end of the year
398,120
398,120
398,120
398,120
23
Revaluation reserve
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
1,625,044
1,462,283
295,263
295,263
Transfer from retained earnings
(20,421)
162,761
(33,750)
-
At the end of the year
1,604,623
1,625,044
261,513
295,263
The revaluation reserve is composed of the accumulated gains on the fair value valuation of the investment properties less the deferred tax liability expected to arise when the gains are crystallised.
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 35 -
24
Profit and loss reserves
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
17,267,507
17,644,085
3,072,180
3,176,449
Loss for the year
(42,772)
(113,817)
(175,054)
(104,269)
Dividends
(100,000)
(100,000)
-
-
Transfer from revaluation reserve
20,421
(162,761)
33,750
-
At the end of the year
17,145,156
17,267,507
2,930,876
3,072,180
25
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
157,063
-
157,063
-
Years 2-5
641,450
13,200
628,250
-
798,513
13,200
785,313
-
26
Events after the reporting date

On 2 April 2026, 100% of the share capital in F.C.Measom Limited was transferred to Wycomb Holdings Limited. At this date Wycomb Holdings Limited became the ultimate controlling party of F.C.Measom Limited.

27
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
108,966
108,417
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
27
Related party transactions
(Continued)
- 36 -
Transactions with related parties

During the year the group entered into the following transactions with related parties:

Sales
Sales
Purchases
Purchases
2025
2024
2025
2024
£
£
£
£
Company
Entities over which the company has control, joint control or significant influence
1,497,448
1,454,851
20,034
6,577
Other related parties
468,375
307,608
56,942
30,552
Rent receivable
Rent payable
2025
2024
2025
2024
£
£
£
£
Company
Other related parties
381,240
408,411
159,341
159,341

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2025
2024
£
£
Company
Entities over which the company has control, joint control or significant influence
3,711,615
2,240,907
Other related parties
31,124
49,975

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2025
2024
Balance
Balance
£
£
Company
Entities over which the company has control, joint control or significant influence
3,082,228
1,006,511
Other related parties
3,412,832
4,093,927
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 37 -
28
Cash absorbed by group operations
2025
2024
£
£
Profit/(loss) after taxation
124,749
(317,519)
Adjustments for:
Taxation charged/(credited)
23,627
(107,185)
Finance costs
170,895
181,999
Investment income
(458,058)
(675,045)
Loss on disposal of tangible fixed assets
6,843
4,869
Fair value loss/(gain) on investment properties
42,500
(213,940)
Depreciation and impairment of tangible fixed assets
531,588
442,218
Movements in working capital:
(Increase)/decrease in debtors
(1,105,968)
5,413,037
Decrease in creditors
(595,854)
(7,007,547)
Cash absorbed by operations
(1,259,678)
(2,279,113)
29
Cash absorbed by operations - company
2025
2024
£
£
Loss after taxation
(175,054)
(104,269)
Adjustments for:
Taxation credited
(13,909)
(2,814)
Finance costs
-
0
30
Investment income
(113,153)
(109,158)
Depreciation and impairment of tangible fixed assets
34,613
31,824
Movements in working capital:
Increase in debtors
(1,305,948)
(1,541,800)
Increase in creditors
1,540,901
1,255,129
Cash absorbed by operations
(32,550)
(471,058)
F.C.MEASOM LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 38 -
30
Analysis of changes in net funds - group
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
9,397,196
(1,252,370)
8,144,826
Borrowings excluding overdrafts
(1,040,000)
-
(1,040,000)
8,357,196
(1,252,370)
7,104,826
31
Analysis of changes in net debt - company
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
161,234
71,009
232,243
Borrowings excluding overdrafts
(1,040,000)
-
(1,040,000)
(878,766)
71,009
(807,757)
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.200A R MeasomF MeasomS MeasomV Cooperfalse00647988bus:Consolidated2025-01-012025-12-31006479882025-01-012025-12-3100647988bus:Director12025-01-012025-12-3100647988bus:Director22025-01-012025-12-3100647988bus:Director32025-01-012025-12-3100647988bus:CompanySecretary12025-01-012025-12-3100647988bus:RegisteredOffice2025-01-012025-12-31006479882025-12-3100647988bus:Consolidated2025-12-3100647988bus:Consolidated2024-01-012024-12-31006479882024-01-012024-12-3100647988bus:Consolidated2024-12-31006479882024-12-3100647988core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-3100647988core:LeaseholdImprovementsbus:Consolidated2025-12-3100647988core:PlantMachinerybus:Consolidated2025-12-3100647988core:FurnitureFittingsbus:Consolidated2025-12-3100647988core:ComputerEquipmentbus:Consolidated2025-12-3100647988core:MotorVehiclesbus:Consolidated2025-12-3100647988core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-12-3100647988core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3100647988core:LeaseholdImprovementsbus:Consolidated2024-12-3100647988core:PlantMachinerybus:Consolidated2024-12-3100647988core:FurnitureFittingsbus:Consolidated2024-12-3100647988core:ComputerEquipmentbus:Consolidated2024-12-3100647988core:MotorVehiclesbus:Consolidated2024-12-3100647988core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3100647988core:LeaseholdImprovements2025-12-3100647988core:FurnitureFittings2025-12-3100647988core:MotorVehicles2025-12-3100647988core:LeaseholdImprovements2024-12-3100647988core:FurnitureFittings2024-12-3100647988core:MotorVehicles2024-12-3100647988core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3100647988core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3100647988core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3100647988core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3100647988core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3100647988core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3100647988core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100647988core:ShareCapitalbus:Consolidated2025-12-3100647988core:ShareCapitalbus:Consolidated2024-12-3100647988core:SharePremiumbus:Consolidated2025-12-3100647988core:SharePremiumbus:Consolidated2024-12-3100647988core:RevaluationReservebus:Consolidated2025-12-3100647988core:RevaluationReservebus:Consolidated2024-12-3100647988core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3100647988core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3100647988core:Non-controllingInterestsbus:Consolidated2025-12-3100647988core:Non-controllingInterestsbus:Consolidated2024-12-3100647988core:ShareCapital2025-12-3100647988core:ShareCapital2024-12-3100647988core:SharePremium2025-12-3100647988core:SharePremium2024-12-3100647988core:RevaluationReserve2025-12-3100647988core:RevaluationReserve2024-12-3100647988core:RetainedEarningsAccumulatedLosses2025-12-3100647988core:RetainedEarningsAccumulatedLosses2024-12-3100647988core:ShareCapitalbus:Consolidated2023-12-3100647988core:RevaluationReservebus:Consolidated2023-12-3100647988core:SharePremiumbus:Consolidated2023-12-31006479882023-12-3100647988core:ShareCapital2023-12-3100647988core:SharePremium2023-12-3100647988core:RevaluationReserve2023-12-3100647988core:RevaluationReservebus:Consolidated2024-12-3100647988core:RevaluationReserve2024-12-3100647988bus:Consolidated12025-01-012025-12-3100647988bus:Consolidated12024-01-012024-12-3100647988bus:Consolidated2023-12-3100647988core:Goodwill2025-01-012025-12-3100647988core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3100647988core:LeaseholdImprovements2025-01-012025-12-3100647988core:PlantMachinery2025-01-012025-12-3100647988core:FurnitureFittings2025-01-012025-12-3100647988core:ComputerEquipment2025-01-012025-12-3100647988core:MotorVehicles2025-01-012025-12-3100647988core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-01-012025-12-3100647988core:UKTaxbus:Consolidated2025-01-012025-12-3100647988core:UKTaxbus:Consolidated2024-01-012024-12-3100647988bus:Consolidated22025-01-012025-12-3100647988bus:Consolidated22024-01-012024-12-3100647988core:Goodwillbus:Consolidated2024-12-3100647988core:NegativeGoodwillbus:Consolidated2024-12-3100647988bus:Consolidated2024-12-3100647988core:Goodwillbus:Consolidated2025-12-3100647988core:NegativeGoodwillbus:Consolidated2025-12-3100647988core:Goodwillbus:Consolidated2024-12-3100647988core:NegativeGoodwillbus:Consolidated2024-12-3100647988core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3100647988core:LeaseholdImprovementsbus:Consolidated2024-12-3100647988core:PlantMachinerybus:Consolidated2024-12-3100647988core:FurnitureFittingsbus:Consolidated2024-12-3100647988core:ComputerEquipmentbus:Consolidated2024-12-3100647988core:MotorVehiclesbus:Consolidated2024-12-3100647988core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3100647988core:LeaseholdImprovements2024-12-3100647988core:FurnitureFittings2024-12-3100647988core:MotorVehicles2024-12-31006479882024-12-3100647988core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-01-012025-12-3100647988core:LeaseholdImprovementsbus:Consolidated2025-01-012025-12-3100647988core:PlantMachinerybus:Consolidated2025-01-012025-12-3100647988core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3100647988core:ComputerEquipmentbus:Consolidated2025-01-012025-12-3100647988core:MotorVehiclesbus:Consolidated2025-01-012025-12-3100647988core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-01-012025-12-3100647988core:UnlistedNon-exchangeTradedbus:Consolidated2025-12-3100647988core:UnlistedNon-exchangeTradedbus:Consolidated2024-12-3100647988core:UnlistedNon-exchangeTraded2025-12-3100647988core:UnlistedNon-exchangeTraded2024-12-3100647988core:Subsidiary12025-01-012025-12-3100647988core:Subsidiary22025-01-012025-12-3100647988core:Subsidiary32025-01-012025-12-3100647988core:Subsidiary42025-01-012025-12-3100647988core:Subsidiary52025-01-012025-12-3100647988core:Subsidiary62025-01-012025-12-3100647988core:Subsidiary72025-01-012025-12-3100647988core:Subsidiary82025-01-012025-12-3100647988core:Subsidiary92025-01-012025-12-3100647988core:Subsidiary102025-01-012025-12-3100647988core:Subsidiary112025-01-012025-12-3100647988core:Subsidiary122025-01-012025-12-3100647988core:Subsidiary132025-01-012025-12-3100647988core:Subsidiary142025-01-012025-12-3100647988core:Subsidiary112025-01-012025-12-3100647988core:Subsidiary222025-01-012025-12-3100647988core:Subsidiary332025-01-012025-12-3100647988core:Subsidiary442025-01-012025-12-3100647988core:Subsidiary552025-01-012025-12-3100647988core:Subsidiary662025-01-012025-12-3100647988core:Subsidiary772025-01-012025-12-3100647988core:Subsidiary882025-01-012025-12-3100647988core:Subsidiary992025-01-012025-12-3100647988core:Subsidiary10102025-01-012025-12-3100647988core:Subsidiary11112025-01-012025-12-3100647988core:Subsidiary12122025-01-012025-12-3100647988core:Subsidiary13132025-01-012025-12-3100647988core:Subsidiary14142025-01-012025-12-3100647988core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3100647988core:CurrentFinancialInstruments2025-12-3100647988core:CurrentFinancialInstruments2024-12-3100647988core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3100647988core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3100647988core:CurrentFinancialInstruments22025-12-3100647988core:CurrentFinancialInstruments22024-12-3100647988core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3100647988core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3100647988core:Non-currentFinancialInstruments2025-12-3100647988core:Non-currentFinancialInstruments2024-12-3100647988core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated12025-12-3100647988core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated12024-12-3100647988core:CurrentFinancialInstrumentscore:WithinOneYear22025-12-3100647988core:CurrentFinancialInstrumentscore:WithinOneYear22024-12-3100647988core:WithinOneYearbus:Consolidated2025-12-3100647988core:WithinOneYearbus:Consolidated2024-12-3100647988core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3100647988core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3100647988bus:PrivateLimitedCompanyLtd2025-01-012025-12-3100647988bus:FRS1022025-01-012025-12-3100647988bus:Audited2025-01-012025-12-3100647988bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3100647988bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP