Caseware UK (AP4) 2025.0.111 2025.0.111 2026-03-312026-03-31falsefalsefalsefalse2025-04-01205197 03147253 2025-04-01 2026-03-31 03147253 2024-04-01 2025-03-31 03147253 2026-03-31 03147253 2025-03-31 03147253 2024-04-01 03147253 1 2025-04-01 2026-03-31 03147253 1 2024-04-01 2025-03-31 03147253 2 2025-04-01 2026-03-31 03147253 2 2024-04-01 2025-03-31 03147253 4 2025-04-01 2026-03-31 03147253 4 2024-04-01 2025-03-31 03147253 5 2025-04-01 2026-03-31 03147253 d:CompanySecretary1 2025-04-01 2026-03-31 03147253 d:Director1 2025-04-01 2026-03-31 03147253 d:Director4 2025-04-01 2026-03-31 03147253 d:Director5 2025-04-01 2026-03-31 03147253 d:Director6 2025-04-01 2026-03-31 03147253 d:Director7 2025-04-01 2026-03-31 03147253 d:Director8 2025-04-01 2026-03-31 03147253 d:Director9 2025-04-01 2026-03-31 03147253 d:Director9 2026-03-31 03147253 d:RegisteredOffice 2025-04-01 2026-03-31 03147253 e:Buildings 2025-04-01 2026-03-31 03147253 e:Buildings 2025-03-31 03147253 e:PlantMachinery 2025-04-01 2026-03-31 03147253 e:PlantMachinery 2025-03-31 03147253 e:MotorVehicles 2025-04-01 2026-03-31 03147253 e:MotorVehicles 2025-03-31 03147253 e:OfficeEquipment 2025-04-01 2026-03-31 03147253 e:OfficeEquipment 2025-03-31 03147253 e:CurrentFinancialInstruments 2026-03-31 03147253 e:CurrentFinancialInstruments 2025-03-31 03147253 e:Non-currentFinancialInstruments 2026-03-31 03147253 e:Non-currentFinancialInstruments 2025-03-31 03147253 e:CurrentFinancialInstruments e:WithinOneYear 2026-03-31 03147253 e:CurrentFinancialInstruments e:WithinOneYear 2025-03-31 03147253 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2026-03-31 03147253 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2025-03-31 03147253 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2026-03-31 03147253 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2025-03-31 03147253 e:Non-currentFinancialInstruments e:MoreThanFiveYears 2026-03-31 03147253 e:Non-currentFinancialInstruments e:MoreThanFiveYears 2025-03-31 03147253 f:UnitedKingdom 2025-04-01 2026-03-31 03147253 f:UnitedKingdom 2024-04-01 2025-03-31 03147253 f:RestEuropeOutsideUK 2025-04-01 2026-03-31 03147253 f:RestEuropeOutsideUK 2024-04-01 2025-03-31 03147253 e:UKTax 2025-04-01 2026-03-31 03147253 e:UKTax 2024-04-01 2025-03-31 03147253 e:RevaluationReserve 2025-04-01 2026-03-31 03147253 e:RevaluationReserve 2026-03-31 03147253 e:RevaluationReserve 2 2025-04-01 2026-03-31 03147253 e:RevaluationReserve 5 2025-04-01 2026-03-31 03147253 e:RevaluationReserve 2024-04-01 2025-03-31 03147253 e:RevaluationReserve 2025-03-31 03147253 e:RevaluationReserve 2024-04-01 03147253 e:RevaluationReserve 2 2024-04-01 2025-03-31 03147253 e:RetainedEarningsAccumulatedLosses 2025-04-01 2026-03-31 03147253 e:RetainedEarningsAccumulatedLosses 2026-03-31 03147253 e:RetainedEarningsAccumulatedLosses 2 2025-04-01 2026-03-31 03147253 e:RetainedEarningsAccumulatedLosses 4 2025-04-01 2026-03-31 03147253 e:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 03147253 e:RetainedEarningsAccumulatedLosses 2025-03-31 03147253 e:RetainedEarningsAccumulatedLosses 2024-04-01 03147253 e:RetainedEarningsAccumulatedLosses 2 2024-04-01 2025-03-31 03147253 e:RetainedEarningsAccumulatedLosses 4 2024-04-01 2025-03-31 03147253 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2026-03-31 03147253 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2025-03-31 03147253 e:FinancialAssetsAmortisedCost 2026-03-31 03147253 e:FinancialAssetsAmortisedCost 2025-03-31 03147253 e:FinancialLiabilitiesAmortisedCost 2026-03-31 03147253 e:FinancialLiabilitiesAmortisedCost 2025-03-31 03147253 d:FRS102 2025-04-01 2026-03-31 03147253 d:Audited 2025-04-01 2026-03-31 03147253 d:FullAccounts 2025-04-01 2026-03-31 03147253 d:CompanyLimitedByGuarantee 2025-04-01 2026-03-31 03147253 e:WithinOneYear 2026-03-31 03147253 e:WithinOneYear 2025-03-31 03147253 e:BetweenOneFiveYears 2026-03-31 03147253 e:BetweenOneFiveYears 2025-03-31 03147253 e:MoreThanFiveYears 2026-03-31 03147253 e:MoreThanFiveYears 2025-03-31 03147253 1 2025-04-01 2026-03-31 03147253 1 2025-04-01 2026-03-31 03147253 5 2025-04-01 2026-03-31 03147253 15 2025-04-01 2026-03-31 03147253 17 2025-04-01 2026-03-31 03147253 e:AcceleratedTaxDepreciationDeferredTax 2026-03-31 03147253 e:AcceleratedTaxDepreciationDeferredTax 2025-03-31 03147253 e:OtherDeferredTax 2026-03-31 03147253 e:OtherDeferredTax 2025-03-31 03147253 g:PoundSterling 2025-04-01 2026-03-31 03147253 e:RetainedEarningsAccumulatedLosses 5 2025-04-01 2026-03-31 iso4217:GBP xbrli:pure










MINES RESCUE SERVICE LIMITED
(A company limited by guarantee)









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2026

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
COMPANY INFORMATION


DIRECTORS
D Walford 
S Hoult 
P Wilson 
W Masterson 
R Duff 
G James 
L Parrish (appointed 17 July 2025)




COMPANY SECRETARY
Mrs S Barron



REGISTERED NUMBER
03147253



REGISTERED OFFICE
Leeming Lane South
Mansfield Woodhouse

Mansfield

Nottinghamshire

NG19 9AQ




INDEPENDENT AUDITORS
Barnett & Turner Accountants Ltd
Chartered Accountants & Statutory Auditor

Cromwell House

68 West Gate

Mansfield

Nottinghamshire

NG18 1RR





 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 

CONTENTS



Page
Chairman's statement
1
Strategic report
2 - 3
Directors' report
4 - 5
Independent auditors' report
6 - 9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Statement of cash flows
13
Analysis of net debt
14
Notes to the financial statements
15 - 33


 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
CHAIRMAN'S STATEMENT
FOR THE YEAR ENDED 31 MARCH 2026

The chairman presents his statement for the period.

The financial year 2025/26 has once again delivered a strong operating and financial performance, continuing the positive trajectory of sustained growth across the business.  I am delighted to report that turnover increased to £20.0 million (2024/25: £18.7 million), representing a 7% year-on-year improvement.

This growth has been underpinned by the successful development of new sites.  In particular, our Glasgow location, which opened in June 2025, has exceeded its first-year expectations and provides a strong platform for future expansion.

While these results are encouraging, it is important to recognise the broader economic environment.  Like many organisations, MRSL has faced ongoing cost pressures.  Despite proactive measures taken in 2024/25, these challenges continue to exert downward pressure on profitability.  Regrettably, this has necessitated two rounds of redundancies in order to appropriately align certain areas of the business with current operating demands.

Notwithstanding these pressures, we have remained firmly committed to the principles set out in our strategic review.  In particular, we have prioritised supporting our employees through the cost-of-living challenges by maintaining pay levels ahead of inflation, delivering an average pay award 1% above inflation during the period.  This reflects our continued belief that our people are central to the long-term success of the business.

During the year, developments within the pension market created an opportunity to address the company’s legacy defined benefit pension scheme.  Following a formal valuation, MRSL successfully completed a ‘buy-in’ transaction in April 2026.  This represents a significant milestone, and we anticipate progressing to full ‘buy-out’ within approximately 18 months.  On completion, expected during 2027, the company will be fully discharged from this historical liability, strengthening the balance sheet and providing greater financial certainty for the future.

In light of this important development, and to ensure that sufficient resources were available to support the pension transaction, the business took a prudent decision to temporarily pause its search for new sites.  With the initial phase now successfully completed, I am pleased to confirm that our focus on strategic growth has resumed.  Encouragingly, a potential new site was identified in April 2026, and we are actively exploring this opportunity.

Although there has been a short pause in geographical expansion, the business has used this period constructively to further develop its MRSL Digital Solutions offering.  Early indications in the current financial year show strong and encouraging uptake of these services, especially in the form of digital confined space monitoring, demonstrating the value of diversifying our capabilities and enhancing our service proposition.

Looking ahead, the business remains well positioned.  With a strengthened financial foundation, renewed momentum in growth initiatives, and continued investment in both our people and our capabilities, I am confident that MRSL will continue to deliver sustainable success in the years to come.


NameMr S Hoult
Chairman

Date29 July 2026

Page 1

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2026

INTRODUCTION
 
The directors present their report for year ended 31 March 2026. This report, together with the Chairman's Statement and the audited Financial Statements, will be laid before members at the Annual General Meeting on 28 October 2026.

The company was established in 1996 to provide the rescue services specified in the National Mines Rescue Scheme 1995 to its members.  In recent years, the company has diversified to provide rescue services and health and safety training to many industries.  The National Mines Rescue Scheme ceased in April 2015 and the company is now owned by its employees.

BUSINESS REVIEW
 
The company has continued to deliver growth in 2025/26 with turnover of £20.0m, up 7% year on year.  Training income was up 15% and Rescue Services up 1%.

As expected, gross margins deteriorated slightly (down 1.2%pts) in the year due to ongoing competitive pressure on pricing and above inflation increases in employee pay.

Administrative expenses were up by 4% with the running costs of the new site at Glasgow (opened in June 2025) adding to normal inflationary increases.  Two small redundancy programmes were self-funding within the year but will deliver an underlying cost saving moving forwards.

The company’s growth strategy is unchanged and continues to focus on geographic expansion in the UK through the opening of new training centres (Warrington in June 2024 and Glasgow in June 2025).  Further new sites will be located in areas of the country that are not adequately served by the existing network.

The company has invested in digital monitoring technology, as part of MRSL Digital Solutions which has expanded the breadth of offer and several customers have now benefited from the safety improvements that this technology brings.

Over the coming years, the company will look to further enhance its reputation as a leading authority on confined spaces and leverage this to drive further growth.  In addition, the company will strive to grow its reputation as a provider of working at height training and seek to gain market share in this area.  In all areas the company will aim to lead on quality and be competitive on price.

The company will continue to invest in its existing facilities with modernisation and enhancement where possible to provide the best possible training experience for delegates.  The construction of a new indoor working at height training facility at the site in Fife will be completed in July 2026 and refurbishment of Houghton-le-Spring near Durham, with enhanced training facilities, will be completed in June 2026.

Marketing will continue to be internet focused and seek to convey the company’s expertise in the markets it operates in.

Page 2

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026

PRINCIPAL RISKS AND UNCERTAINTIES
 
The buy-in of the IWCSSS Defined Benefit Pension Scheme was completed in April 2026 and has effectively removed the company’s biggest risk.  However, to complete this transaction whilst financial markets were favourable, the company has taken on significant bank borrowing at a variable rate.  The company is therefore exposed to a new interest rate risk.  This is felt to be a considerably lesser and more manageable risk than the pension liability it replaces.

The company’s growth strategy and the introduction of training only sites presents a new risk.  The performance of these sites will be carefully monitored, and the rollout programme adjusted accordingly with a focus on ensuring new sites are clearly on a path to cash generation before significant commitment to further roll investment out is made.  The initial two sites at Warrington and Glasgow are performing in line with expectations.

The economic and political environment continue to a be a risk with uncertainty about future government policy against a backdrop of relatively low growth and high inflation over recent years.  These considerations may influence ongoing investment and recruitment of additional employees.

FINANCIAL KEY PERFORMANCE INDICATORS
 
ole31dc.png

OTHER KEY PERFORMANCE INDICATORS
 
ole58a0.png


This report was approved by the board on 29 July 2026 and signed on its behalf.




S Hoult
Director


Page 3

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2026

The directors present their report and the financial statements for the year ended 31 March 2026.

DIRECTORS' RESPONSIBILITIES STATEMENT

The directors are responsible for preparing the strategic report, the directors' report and the financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 company and of the profit or loss of the company for that period.

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


∙select suitable accounting policies for the company's financial statements and then apply them consistently;

∙make judgments and accounting estimates that are reasonable and prudent;

∙prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

PRINCIPAL ACTIVITY

The principal activity of the company is the provision of health and safety training.

DIRECTORS

The directors who served during the year were:

D Walford 
S Hoult 
P Wilson 
W Masterson 
R Duff 
G James 
L Parrish (appointed 17 July 2025)

Page 4

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026

DISCLOSURE OF INFORMATION TO AUDITORS

Each of the persons who are directors at the time when this directors' report is approved has confirmed that:
 
∙so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware, and

∙the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS

The auditors, Barnett & Turner Accountants Ltd, will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 29 July 2026 and signed on its behalf.
 





S Hoult
Director
D Walford
Director

Page 5

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MINES RESCUE SERVICE LIMITED
 

OPINION


We have audited the financial statements of Mines Rescue Service Limited (the 'company') for the year ended 31 March 2026, which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows, the analysis of net debt and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


∙give a true and fair view of the state of the company's affairs as at 31 March 2026 and of its profit for the year then ended;
∙have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
∙have been prepared in accordance with the requirements of the Companies Act 2006.


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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 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.


Page 6

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MINES RESCUE SERVICE LIMITED (CONTINUED)

OTHER INFORMATION


The other information comprises the information included in the Annual Report other than the financial statements and our auditors' 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.


OPINION ON OTHER MATTERS PRESCRIBED BY THE COMPANIES ACT 2006
 

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


∙the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
∙the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.


MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION
 

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


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


∙adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
∙the financial statements are not in agreement with the accounting records and returns; or
∙certain disclosures of directors' remuneration specified by law are not made; or
∙we have not received all the information and explanations we require for our audit.


RESPONSIBILITIES OF DIRECTORS
 

As explained more fully in the directors' responsibilities statement set out on page 4, 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 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 company or to cease operations, or have no realistic alternative but to do so.


Page 7

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MINES RESCUE SERVICE LIMITED (CONTINUED)

AUDITORS' 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 auditors' 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.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

As part of our planning process:

∙We enquired of management the systems and controls the company has in place, the areas of the financial statements that are mostly susceptible to the risk of irregularities and fraud, and whether there was any known, suspected or alleged fraud. The company did not inform us of any known, suspected or alleged fraud.

∙We obtained an understanding of the legal and regulatory frameworks applicable to the company. We determined that the following were most relevant: FRS 102, the Companies Act 2006 and current tax legislation. 

∙We considered the incentives and opportunities that exist in the company, including the extent of management bias, which present a potential for irregularities and fraud to be perpetuated, and tailored our risk assessment accordingly.

∙Using our knowledge of the company, together with the discussions held with the company at the planning stage, we formed a conclusion on the risk of misstatement due to irregularities including fraud and tailored our procedures according to this risk assessment.

The key procedures we undertook to detect irregularities including fraud during the course of the audit included:

∙Identifying and testing journal entries and the overall accounting records, in particular those that were significant and unusual.

∙Reviewing the financial statement disclosures and determining whether accounting policies have been appropriately applied.

∙Reviewing and challenging the assumptions and judgements used by management in their significant accounting estimates, in particular in relation to depreciation and the defined benefit pension scheme liability.

∙Testing key revenue lines, in particular cut-off, for evidence of management bias.

∙Performing a physical verification of key assets.

∙Obtaining third-party confirmation of material bank and loan balances.

Page 8

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MINES RESCUE SERVICE LIMITED (CONTINUED)

∙Reviewing documentation such as the company board minutes, correspondence with solicitors, for discussions of irregularities including fraud.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements even though we have properly planned and performed our audit in accordance with auditing standards. The primary responsibility for the prevention and detection of irregularities and fraud rests with management.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditors' report.


USE OF OUR REPORT
 

This report is made solely to the 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 company's members those matters we are required to state to them in an auditors' 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 company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Jonathan Wilson FCA CTA (senior statutory auditor)
  
for and on behalf of
Barnett & Turner Accountants Ltd
 
Chartered Accountants
Statutory Auditor
  
Cromwell House
68 West Gate
Mansfield
Nottinghamshire
NG18 1RR

30 July 2026
Page 9

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2026

2026
2025
Note
£000
£000

  

Turnover
 4 
19,994
18,666

Cost of sales
  
(10,420)
(9,496)

Gross profit
  
9,574
9,170

Administrative expenses
  
(8,127)
(7,809)

Fair value movements
  
(297)
-

Operating profit
 5 
1,150
1,361

Interest receivable and similar income
 9 
80
97

Interest payable and similar expenses
 10 
(11)
(11)

Other finance income
 11 
6
(41)

Profit before tax
  
1,225
1,406

Tax on profit
 12 
(480)
(433)

Profit for the financial year
  
745
973

Other comprehensive income:
  

Items that will not be reclassified to profit or loss:
  

Unrealised surplus on revaluation of tangible fixed assets
  
297
-

Movement on deferred tax on revalued properties
  
(66)
9

Actuarial (loss)/gain on defined benefit schemes
  
(651)
478

Movements of deferred tax relating to pension deficit
  
163
(91)

  
(257)
396

Total comprehensive income for the year
  
488
1,369

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

Page 10

 
MINES RESCUE SERVICE LIMITED
  
(A company limited by guarantee)
REGISTERED NUMBER:03147253

BALANCE SHEET
AS AT 31 MARCH 2026

2026
2026
2025
2025
Note
£000
£000
£000
£000

  

Fixed assets
  

Tangible assets
 13 
5,078
4,683

Current assets
  

Stocks
 14 
10
10

Debtors: amounts falling due within one year
 15 
3,966
4,099

Cash at bank and in hand
 16 
3,135
2,780

  
7,111
6,889

Creditors: amounts falling due within one year
 17 
(2,627)
(2,732)

Net current assets
  
 
 
4,484
 
 
4,157

Total assets less current liabilities
  
9,562
8,840

  

Creditors: amounts falling due after more than one year
 18 
(347)
(367)

  
9,215
8,473

Provisions for liabilities
  

Deferred taxation
 21 
(758)
(610)

  

Net assets excluding pension liability
  
8,457
7,863

Pension liability
  
(275)
(169)

Net assets
  
8,182
7,694


Capital and reserves
  

Revaluation reserve
 22 
1,429
1,245

Profit and loss account
 22 
6,753
6,449

  
8,182
7,694


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 29 July 2026.



S Hoult
D Walford
Director
Director

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

Page 11

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2026


Revaluation reserve
Profit and loss account
Total equity

£000
£000
£000


At 1 April 2024
1,283
5,042
6,325



Profit for the year
-
973
973

Actuarial gain on defined benefit pension scheme
-
478
478

Deferred tax on pension liabilty
-
(91)
(91)

Movement on deferred tax on revalued properties
9
-
9

Transfer to/from profit and loss account
(47)
47
-



At 1 April 2025
1,245
6,449
7,694



Profit for the year
-
745
745

Actuarial loss on defined benefit pension scheme
-
(651)
(651)

Deferred tax on pension liability
-
163
163

Surplus on revaluation of freehold property
297
-
297

Movement on deferred tax on revalued properties
(66)
-
(66)

Transfer to/from profit and loss account
(47)
47
-


At 31 March 2026
1,429
6,753
8,182


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

Page 12

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2026

2026
2025
£000
£000

Cash flows from operating activities

Operating profit
1,150
1,361

Adjustments for:

Depreciation of tangible assets
614
481

Loss on disposal of tangible assets
3
(4)

Decrease/(increase) in stocks
1
(7)

Decrease/(increase) in debtors
132
(831)

(Decrease)/increase in creditors
(125)
711

(Decrease) in net pension assets/liabs
(503)
(502)

Net fair value losses recognised in P&L
297
-

Corporation tax (paid)
(251)
(566)

Net cash generated from operating activities

1,318
643


Cash flows from investing activities

Purchase of tangible fixed assets
(1,013)
(965)

Sale of tangible fixed assets
-
16

Interest received
80
97

Net cash from investing activities

(933)
(852)

Cash flows from financing activities

Repayment of loans
(19)
(19)

Interest paid
(11)
(11)

Net cash used in financing activities
(30)
(30)

Net increase/(decrease) in cash and cash equivalents
355
(239)

Cash and cash equivalents at beginning of year
2,780
3,019

Cash and cash equivalents at the end of year
3,135
2,780


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
3,135
2,780


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

Page 13

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 

ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 MARCH 2026




At 1 April 2025
Cash flows
At 31 March 2026
£000

£000

£000

Cash at bank and in hand

2,780

355

3,135

Debt due after 1 year

(367)

20

(347)

Debt due within 1 year

(19)

-

(19)


2,394
375
2,769

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

Page 14

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

1.


GENERAL INFORMATION

Mines Rescue Service Limited is a private company limited by guarantee that is incorporated and domiciled in England.  Its registered office and principal place of business is situated at Leeming Lane South, Mansfield Woodhouse, Mansfield, Nottinghamshire NG19 9AQ.

The principal activity of the company is the provision of health and safety training and rescue services across all industries throughout the UK and overseas.

The company trades as MRS Training & Rescue.

2.ACCOUNTING POLICIES

 
2.1

BASIS OF PREPARATION OF FINANCIAL STATEMENTS

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

GOING CONCERN

The company’s business activities, together with the factors likely to affect its future development and financial position, are set out in the Chairman's statement, strategic report and directors' report on pages 1 to 5.

The company’s forecasts and projections, taking account of reasonably possible changes in operational performance as a result of general economic conditions, show that the company is expected to generate positive cash flows for the foreseeable future.

On the basis of their assessment of the company’s financial position, the directors have a reasonable expectation that the company will be able to continue in operational existence for the foreseeable future.  Hence, the directors believe it is appropriate to adopt the going concern basis of preparation of the financial statements.

Page 15

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

2.ACCOUNTING POLICIES (CONTINUED)

 
2.3

REVENUE

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
∙the company has transferred the significant risks and rewards of ownership to the buyer;
∙the company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
∙the amount of revenue can be measured reliably;
∙it is probable that the company will receive the consideration due under the transaction; and
∙the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
∙the amount of revenue can be measured reliably;
∙it is probable that the company will receive the consideration due under the contract;
∙the stage of completion of the contract at the end of the reporting period can be measured reliably; and
∙the costs incurred and the costs to complete the contract can be measured reliably.

 
2.4

OPERATING LEASES: THE COMPANY AS LESSEE

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Page 16

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

2.ACCOUNTING POLICIES (CONTINUED)

 
2.5

SALE AND LEASEBACK

Where a sale and leaseback transaction results in a finance lease, no gain is immediately recognised for any excess of sales proceeds over the carrying amount of the asset. Instead, the proceeds are presented as a liability and subsequently measured at amortised cost using the effective interest method.

When a sale and leaseback transaction results in an operating lease, and it is clear that the transition is established at fair value any profit or loss is recognised immediately. If the sale price is below fair value, any profit or loss is recognised immediately unless the loss is compensated for by the future lease payments at below market price. In that case any such loss is amortised in proportion to the lease payments over the period for which the asset is expected to be used. If the sale price is above fair value, the excess over fair value is amortised over the period for which the asset is expected to be used.

 
2.6

FINANCE COSTS

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.7

PENSIONS

Defined contribution pension plan

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

Defined benefit pension plan

The company operates a defined benefit plan for certain employees. A defined benefit plan defines the pension benefit that the employee will receive on retirement, usually dependent upon several factors including but not limited to age, length of service and remuneration. A defined benefit plan is a pension plan that is not a defined contribution plan.

The liability recognised in the balance sheet in respect of the defined benefit plan is the present value of the defined benefit obligation at the end of the balance sheet date less the fair value of plan assets at the balance sheet date (if any) out of which the obligations are to be settled.

The defined benefit obligation is calculated using the projected unit credit method. Annually the company engages independent actuaries to calculate the obligation. The present value is determined by discounting the estimated future payments using market yields on high quality corporate bonds that are denominated in sterling and that have terms approximating to the estimated period of the future payments ('discount rate').

The fair value of plan assets is measured in accordance with the FRS102 fair value hierarchy and in accordance with the company's policy for similarly held assets. This includes the use of appropriate
Page 17

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

2.ACCOUNTING POLICIES (CONTINUED)


2.7
PENSIONS (continued)

valuation techniques.

Actuarial gains and losses arising from experience adjustments and changes in actuarial assumptions are charged or credited to other comprehensive income. These amounts together with the return on plan assets, less amounts included in net interest, are disclosed as 'Remeasurement of net defined benefit liability'.

The cost of the defined benefit plan, recognised in profit or loss as employee costs, except where included in the cost of an asset, comprises:

a) the increase in net pension benefit liability arising from employee service during the period; and

b) the cost of plan introductions, benefit changes, curtailments and settlements.



The net interest cost is calculated by applying the discount rate to the net balance of the defined benefit obligation and the fair value of plan assets. This cost is recognised in profit or loss as a 'finance expense'.

 
2.8

CURRENT AND DEFERRED TAXATION

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
∙The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
∙Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Page 18

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

2.ACCOUNTING POLICIES (CONTINUED)

 
2.9

TANGIBLE FIXED ASSETS

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Assets costing less than £500 are not capitalised and are treated as revenue expenditure.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Freehold property
-
straight line over 5 to 50 years
Plant and machinery
-
straight line over 3 to 10 years
Motor vehicles
-
straight line over 5 years
Office equipment
-
straight line over 2 to 5 years

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.10

REVALUATION OF TANGIBLE FIXED ASSETS

Individual freehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the balance sheet date.

Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

 
2.11

STOCKS

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

Page 19

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

2.ACCOUNTING POLICIES (CONTINUED)

 
2.12

FINANCIAL INSTRUMENTS

The company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

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

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

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic financial liabilities

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

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the
Page 20

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

2.ACCOUNTING POLICIES (CONTINUED)


2.12
FINANCIAL INSTRUMENTS (continued)

present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

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


3.



JUDGMENTS IN APPLYING ACCOUNTING POLICIES AND KEY SOURCES OF ESTIMATION UNCERTAINTY

Preparation of the financial statements requires management to make significant judgements and estimates.  The items in the financial statements where these judgements and estimates have been made include:

Valuation of freehold properties

Freehold properties are valued at fair values, determined from market based evidence.  Professionally qualified valuers are engaged periodically, with directors assessing values in the intervening years.  Directors' valuations are based on an estimate of any perceived changes in market conditions in each locality, bearing in mind the specific nature of each property.  Professional valuations are undertaken when the directors' assessment is that a material change in value has occured, or on the fifth anniversary of the last professional valution.

Depreciation of tangible fixed assets

Determining the appropriate rate of depreciation of tangible fixed assets requires an estimation of the useful economic life and ultimate net realisable value.  The useful economic life is determined to be the period during which each asset will generate positive cash flows for the company.

Stock valuation 

Stock is valued at the lower of cost and net realisable value.  Cost is determined on a first in, first out basis.  Provision is made to reduce the value of stock for slow moving and obsolete stock.  Each stock line is individually considered in light of its previous patterns of usage and, where management considers it appropriate, the value is written down accordingly.    

Valuation of defined benefit scheme assets and liabilities

Because of the degree of estimation involved in calculating the value of the defined benefit scheme assets and liabilities at the balance sheet date, a professionally qualified actuary is appointed to calculate the company's share of the multi-employer fund to which the company's employees belong.

Page 21

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

4.


TURNOVER

Analysis of turnover by country of destination:

2026
2025
£000
£000

United Kingdom
19,977
18,666

Rest of Europe
17
-

19,994
18,666



5.


OPERATING PROFIT

The operating profit is stated after charging:

2026
2025
£000
£000

Depreciation of tangible fixed assets
614
481

Defined contribution pension cost
726
694


6.


AUDITORS' REMUNERATION

During the year, the company obtained the following services from the company's auditors:


2026
2025
£000
£000



Fees payable to the company's auditors for the audit of the company's financial statements
12
11

Page 22

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

7.


EMPLOYEES

Staff costs, including directors' remuneration, were as follows:


2026
2025
£000
£000

Wages and salaries
10,410
9,941

Social security costs
1,338
1,027

Cost of defined contribution scheme
726
694

12,474
11,662


The average monthly number of employees, including the directors, during the year was as follows:


        2026
        2025
            No.
            No.







Operational
162
154



Other
43
43

205
197


8.


DIRECTORS' REMUNERATION

2026
2025
£000
£000

Directors' emoluments
916
762

Company contributions to defined contribution pension schemes
56
45

972
807


During the year retirement benefits were accruing to 7 directors (2025 - 8) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £189,000 (2025 - £180,000).

The value of the company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £17,000 (2025 - £16,000).

Directors emoluments above includes an amount of £271,000 (2025: £244,000), accrued but not paid, in relation to a long-term performance and retention bonus which forms part of the employment package of the CEO and CFO, with £154,000 (2025: £135,000) attributable to the highest paid director. The scheme matured at the end of March 2026 (on the 10th anniversary of the CEO's employment) and will become payable at a future date dependent upon various company and service milestones being achieved.

Page 23

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

9.


INTEREST RECEIVABLE

2026
2025
£000
£000


Other interest receivable
80
97


10.


INTEREST PAYABLE AND SIMILAR EXPENSES

2026
2025
£000
£000


Bank interest payable
11
11


11.


OTHER FINANCE INCOME

2026
2025
£000
£000

Net interest on net defined benefit liability
6
(41)


Page 24

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

12.


TAXATION


2026
2025
£000
£000

Corporation tax


Current tax on profits for the year
273
319

Adjustments in respect of previous periods
(2)
-


Total current tax
271
319

Deferred tax


Origination and reversal of timing differences in respect of the pension liability
127
144

Origination and reversal of other timing differences
82
(30)


Profit for the financial year
480
433

FACTORS AFFECTING TAX CHARGE FOR THE YEAR

The tax assessed for the year is higher than (2025 - higher than) the standard rate of corporation tax in the UK of 25% (2025 - 25%). The differences are explained below:

2026
2025
£000
£000


Profit on ordinary activities before tax
1,225
1,406


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2025 - 25%)
306
351

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
26
(62)

Capital allowances for year in excess of depreciation
(59)
30

Adjustments to tax charge in respect of prior periods
(2)
-

Increase or decrease in pension fund prepayment leading to an increase in tax
127
144

Book profit on chargeable assets
82
(30)

Total tax charge for the year
480
433

Page 25

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

13.


TANGIBLE FIXED ASSETS


Freehold property
Plant and machinery
Motor vehicles
Office equipment
Total

£000
£000
£000
£000
£000



Cost or valuation


At 1 April 2025
5,364
1,929
404
505
8,202


Additions
484
469
11
50
1,014


Disposals
(60)
(13)
(7)
(83)
(163)



At 31 March 2026

5,788
2,385
408
472
9,053



Depreciation


At 1 April 2025
1,346
1,576
275
322
3,519


Charge for the year on owned assets
282
177
62
94
615


Disposals
(57)
(12)
(7)
(83)
(159)



At 31 March 2026

1,571
1,741
330
333
3,975



Net book value



At 31 March 2026
4,217
644
78
139
5,078



At 31 March 2025
4,018
353
129
183
4,683

Freehold land and buildings were valued by external valuers Lambert Smith Hampton on an existing use basis in October 2025.  

These properties were originally transferred from British Coal Corporation under a restructuring scheme at a cost of £NIL. 


14.


STOCKS

2026
2025
£000
£000

Finished goods and goods for resale
10
10


Page 26

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

15.


DEBTORS

2026
2025
£000
£000


Trade debtors
3,021
3,198

Prepayments and accrued income
945
901

3,966
4,099



16.


CASH AND CASH EQUIVALENTS

2026
2025
£000
£000

Cash at bank and in hand
3,135
2,780



17.


CREDITORS: Amounts falling due within one year

2026
2025
£000
£000

Bank loans
19
19

Trade creditors
462
565

Corporation tax
148
128

Other taxation and social security
613
658

Other creditors
143
129

Accruals and deferred income
1,242
1,233

2,627
2,732



18.


CREDITORS: Amounts falling due after more than one year

2026
2025
£000
£000

Bank loans
347
367


Page 27

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

19.


LOANS


Analysis of the maturity of loans is given below:


2026
2025
£000
£000

Amounts falling due within one year

Bank loans
19
19

Amounts falling due 1-2 years

Bank loans
20
19

Amounts falling due 2-5 years

Bank loans
65
63

Amounts falling due after more than 5 years

Bank loans
262
285

366
386


The bank loan is secured by a fixed charge over the premises occupied by the Knottingley Training and Rescue Centre.


20.


FINANCIAL INSTRUMENTS

2026
2025
£000
£000

Financial assets


Financial assets measured at fair value through profit or loss
3,135
2,780

Financial assets that are debt instruments measured at amortised cost
3,021
3,198

6,156
5,978


Financial liabilities


Financial liabilities measured at amortised cost
2,213
2,313


Financial assets measured at fair value through profit or loss comprise cash and bank balances.


Financial assets that are debt instruments measured at amortised cost comprise trade and other debtors.


Financial liabilities measured at amortised cost comprise bank loans, trade and other creditors, and accruals.

Page 28

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

21.


DEFERRED TAXATION




2026


£000






At beginning of year
610


Charged to profit or loss
82


Charged to other comprehensive income
66



At end of year
758

The provision for deferred taxation is made up as follows:

2026
2025
£000
£000


Accelerated capital allowances
776
627

Other timing differences
(18)
(17)

758
610


22.


RESERVES

Revaluation reserve

Unrealised gains and losses on revaluation of properties are held separately in the revaluation reserve.  The difference between depreciation calculated on the valuation of the properties and on their historical cost is released to the profit and loss account each year.

Profit and loss account

Total comprehensive income for the year is retained and carried forward in the profit and loss account.



23.


COMPANY STATUS

The company is a private company limited by guarantee and consequently does not have share capital. Each of the members is liable to contribute an amount not exceeding £1 towards the assets of the company in the event of liquidation.

Page 29

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

24.


CAPITAL COMMITMENTS


At 31 March 2026 the company had capital commitments as follows:

2026
2025
£000
£000


Contracted for but not provided in these financial statements
310
89

Page 30

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

25.


PENSION COMMITMENTS

The company operates defined contributions pension schemes for those employees who are not members of the industry-wide scheme described below.  The assets of these schemes are held separately from those of the company in independently administered funds. The pension cost charge represents contributions payable by the company to the funds and amounted to £726,000 (2025 - £694,000). Contributions totalling £62,000 (2025 - £59,000) were payable to the fund at the balance sheet date.

The company operates a defined benefit pension scheme.

The employer fund of the defined benefit scheme closed to future accrual on 31 March 2017.



Reconciliation of present value of plan liabilities:


2026
2025
£000
£000

Reconciliation of present value of plan liabilities


At the beginning of the year
15,196
17,395

Interest cost
855
814

Actuarial (gains)/losses
528
(2,134)

Benefits paid
(935)
(879)

At the end of the year
15,644
15,196



Reconciliation of present value of plan assets:


2026
2025
£000
£000


At the beginning of the year
14,971
16,231

Interest income
861
773

Actuarial (gains)/losses
(123)
(1,656)

Contributions
652
614

Benefits paid
(935)
(879)

Administration expenses
(149)
(112)

At the end of the year
15,277
14,971

Page 31

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
 
25.PENSION COMMITMENTS (CONTINUED)


Composition of plan assets:


2026
2025
£000
£000


Equities
-
1,281

Corporate bonds
1,495
978

UK Government bonds
8,535
11,097

Multi asset credit
-
798

Property
-
647

Cash/other
5,247
170

Total plan assets
15,277
14,971

2026
2025
£000
£000


Fair value of plan assets
15,277
14,971

Present value of plan liabilities
(15,644)
(15,196)

Deferred tax on net pension scheme liability
92
56

Net pension scheme liability
(275)
(169)


The amounts recognised in profit or loss are as follows:

2026
2025
£000
£000


Interest on obligation
6
(41)

Administration expenses
149
112

Total
155
71



The company expects to contribute £NIL to its defined benefit pension scheme in 2027.




Page 32

 
MINES RESCUE SERVICE LIMITED
 
(A company limited by guarantee)
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
 
25.PENSION COMMITMENTS (CONTINUED)


Principal actuarial assumptions at the balance sheet date (expressed as weighted averages):

2026
2025
%
%
Discount rate


6.2

5.8
 
Future salary increases


2.75

2.5
 
Future pension increases


2.9

2.75
 
Mortality rates



 
- for a male aged 60 now


24.9

24.2
 
- at 60 for a male aged 45 now


25.8

25.2
 






26.


COMMITMENTS UNDER OPERATING LEASES

At 31 March 2026 the company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2026
2025
£000
£000


Not later than 1 year
17
53

Later than 1 year and not later than 5 years
1,511
1,279

Later than 5 years
520
588

2,048
1,920


27.


POST BALANCE SHEET EVENTS

Your attention is drawn to discloures made in the Chairman's Statement on page 1 and the Strategic Report on page 3 in respect of the buy-in of the IWCSSS defined benefit pension scheme which was completed in April 2026.

 
Page 33