Company registration number 03885564 (England and Wales)
BAYDALE CONTROL SYSTEMS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
BAYDALE CONTROL SYSTEMS LIMITED
COMPANY INFORMATION
Director
Mr N Pentland
Secretary
Mr N Pentland
Company number
03885564
Registered office
Edmund Palmer House
Morton Park Way
Darlington
County Durham
DL1 4XZ
Auditor
Xeinadin Audit Limited
Trinity House
Thurston Road
Northallerton
North Yorkshire
DL6 2NA
Bankers
Barclays Bank plc
31 High Row
Darlington
County Durham
DL3 7QS
BAYDALE CONTROL SYSTEMS LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2
Director's responsibilities statement
3
Independent auditor's report
4 - 6
Statement of income and retained earnings
7
Balance sheet
8
Statement of cash flows
9
Notes to the financial statements
10 - 20
BAYDALE CONTROL SYSTEMS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The director presents the strategic report for the year ended 31 March 2025.

Review of the business

Sales remained highly stable at £7.8m compared to £7.9m in 2024. The company is pleased that following a particular focus on the maintenance of customers' systems that they have significantly increased sales in this area from £2.6m to £3.1m, a 19.2% increase. Sales in other areas, representing installations and rental income on completed systems remained consistent.

 

The company has achieved a gross margin of 32.82% (2024 – 33.76%) in a competitive market place. The company has been able to maintain margins despite continued inflation which has led to increased costs and prices of parts and new equipment.

 

The company's fire compliance department met all of its KPIs for all clients which continues to generate a high level of activity.

 

The company generated pre-tax profits of £614k compared to pre-tax profits of £816k in the previous year, which represents a sustained strong trading performance.

 

Net assets of the company were £4.3m at 31 March 2025 (2024 - £4.1m), including a loan to the ultimate parent company of £1.1m (2024 - £1.2m).

 

The director is very pleased with the continued strong performance of the business.

Principal risks and uncertainties

The threat of increased competition in the market which could result in downward pressure on the company's margins and a potential loss of market share remains an ongoing risk. Competitive pricing and good customer service enables the company to mitigate this risk.

 

The company is also exposed to credit risk arising from customers defaulting on trade receivables. The company minimises such risks through tight credit control procedures.

On behalf of the board

Mr N Pentland
Director
20 October 2025
BAYDALE CONTROL SYSTEMS LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

The director presents his annual report and financial statements for the year ended 31 March 2025.

Principal activities

The principal activity of the company continued to be that of design, installation, servicing and maintenance of CCTV, Access Control, Fire Alarm and Concierge systems throughout the UK

Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £185,364. The director does not recommend payment of a final dividend.

Director

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

Mr N Pentland
Financial instruments

The company has a normal level of exposure to price, credit, interest rate and liquidity risks arising from trading activities. The company does not enter in to any specific financial instruments to mitigate these risks.

 

The company mitigates its exposure to credit risk with regular review of credit limits and credit checks on customers

Future developments

The director's aims for the year to 31 March 2026 are to maintain the company's performance and profitability.

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 company’s auditor 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 company’s auditor is aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr N Pentland
Director
20 October 2025
BAYDALE CONTROL SYSTEMS LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

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

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the director must not approve the financial statements unless he is 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 director is required to:

The director is 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 enable them to ensure that the financial statements comply with the Companies Act 2006. He is 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.

BAYDALE CONTROL SYSTEMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BAYDALE CONTROL SYSTEMS LIMITED
- 4 -
Opinion

We have audited the financial statements of Baydale Control Systems Limited (the 'company') for the year ended 31 March 2025 which comprise the statement of income and retained earnings, the balance sheet, the 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 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 director's 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 director 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 director is 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:

BAYDALE CONTROL SYSTEMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BAYDALE CONTROL SYSTEMS LIMITED (CONTINUED)
- 5 -
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 director's 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 director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has 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.

The extent to which the audit was considered capable of detecting irregularities including fraud

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining

an understanding of how fraud might occur, by:

BAYDALE CONTROL SYSTEMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BAYDALE CONTROL SYSTEMS LIMITED (CONTINUED)
- 6 -

To address the risk of fraud through management bias and override of controls, we:

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

This report is made solely to the 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 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 company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Deborah Fletcher-McVay BSc FCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
Trinity House
Thurston Road
Northallerton
North Yorkshire
DL6 2NA
22 October 2025
BAYDALE CONTROL SYSTEMS LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
7,847,053
7,875,905
Cost of sales
(5,271,637)
(5,217,212)
Gross profit
2,575,416
2,658,693
Administrative expenses
(1,975,775)
(1,842,765)
Operating profit
4
599,641
815,928
Interest receivable and similar income
7
14,525
5,061
Interest payable and similar expenses
8
73
(4,973)
Profit before taxation
614,239
816,016
Tax on profit
9
(160,416)
(206,898)
Profit for the financial year
453,823
609,118
Retained earnings brought forward
4,020,527
3,555,109
Dividends
10
(185,364)
(143,700)
Retained earnings carried forward
4,288,986
4,020,527

The profit and loss account has been prepared on the basis that all operations are continuing operations.

BAYDALE CONTROL SYSTEMS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
478,058
616,399
Current assets
Stocks
12
857,464
912,727
Debtors
13
3,257,499
2,941,131
Cash at bank and in hand
1,122,371
901,710
5,237,334
4,755,568
Creditors: amounts falling due within one year
14
(1,324,688)
(1,221,126)
Net current assets
3,912,646
3,534,442
Total assets less current liabilities
4,390,704
4,150,841
Provisions for liabilities
Deferred tax liability
16
61,718
90,314
(61,718)
(90,314)
Net assets
4,328,986
4,060,527
Capital and reserves
Called up share capital
18
40,000
40,000
Profit and loss reserves
4,288,986
4,020,527
Total equity
4,328,986
4,060,527

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved and signed by the director and authorised for issue on 20 October 2025
Mr N Pentland
Director
Company registration number 03885564 (England and Wales)
BAYDALE CONTROL SYSTEMS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
748,438
905,901
Interest paid
73
(4,973)
Income taxes paid
(205,637)
(158,574)
Net cash inflow from operating activities
542,874
742,354
Investing activities
Purchase of tangible fixed assets
(81,328)
(197,174)
Proceeds from disposal of tangible fixed assets
-
0
52,000
Loans made to other entities
(66,546)
(68,874)
Other investments and loans made
-
0
(67,453)
Interest received
14,525
5,061
Net cash used in investing activities
(133,349)
(276,440)
Financing activities
Repayment of bank loans
(3,500)
(19,500)
Payment of finance leases obligations
-
0
(69,900)
Dividends paid
(185,364)
(143,700)
Net cash used in financing activities
(188,864)
(233,100)
Net increase in cash and cash equivalents
220,661
232,814
Cash and cash equivalents at beginning of year
901,710
668,896
Cash and cash equivalents at end of year
1,122,371
901,710
BAYDALE CONTROL SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
1
Accounting policies
Company information

Baydale Control Systems Limited is a private company limited by shares incorporated in England and Wales. The registered office is Edmund Palmer House, Morton Park Way, Darlington, County Durham, DL1 4XZ.

1.1
Accounting convention

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. The principal accounting policies adopted are set out below.

Baydale Control Systems Limited is a wholly owned subsidiary of BCSL Holdings Limited which does not prepare consolidated accounts.

1.2
Going concern

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents amounts receivable for goods and services net of VAT and trade discounts, and rents receivable from assets held for use in operating leases by the company.

 

Turnover is primarily derived from revenues associated with the installation and sale of CCTV systems.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

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. 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 are recoverable.

Revenue derived from equipment rental contracts is recognised on a straight line basis over the lease term.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

BAYDALE CONTROL SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 11 -

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
4% straight line basis on buildings land is not depreciated
Leasehold improvements
33% straight line basis
Plant and Machinery held for leasing
Straight line basis over the lease term
Fixtures and fittings
10/33% straight line basis

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.6
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.

Stock is valued using the most recent purchase price method.

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.

1.7
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.

1.8
Financial instruments

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

 

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

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price.

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.

BAYDALE CONTROL SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 12 -
Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price.

 

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

 

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

1.9
Equity instruments

Equity instruments issued by the company 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 company.

1.10
Taxation

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

Current tax

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

Deferred tax

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

 

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

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

BAYDALE CONTROL SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 13 -
1.12
Retirement benefits

The pension costs charged in the financial statements represent the contributions payable by the company during the year.

1.13
Leases

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 leases asset are consumed.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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.

Critical judgements
Stock impairment

The company holds a significant value of stock relating to the equipment maintenance contracts to ensure the company is able to meet the needs of any emergency breakdowns. A judgement is therefore required at each year end as to whether all stock still held is fit for use and not obsolete.

 

At the year end no provision for impairment was made for obsolete stock.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2025
2024
£
£
Turnover analysed by class of business
Installation Works
3,490,312
4,028,405
Maintenance contracts
3,431,964
3,114,969
CCTV Rentals
924,777
732,531
7,847,053
7,875,905
2025
2024
£
£
Other revenue
Interest income
14,525
5,061
BAYDALE CONTROL SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
12,375
13,000
Depreciation of owned tangible fixed assets
217,657
217,665
Depreciation of tangible fixed assets held under finance leases
-
5,647
Loss/(profit) on disposal of tangible fixed assets
2,012
(18,115)
Operating lease charges
422,898
388,031
5
Employees

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

2025
2024
Number
Number
Installation and maintenance technicians
41
40
Office staff and technical support
20
22
Total
61
62

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
2,431,969
2,312,808
Social security costs
274,796
269,573
Pension costs
78,358
69,133
2,785,123
2,651,514
6
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
26,460
25,200
Company pension contributions to defined contribution schemes
809
758
27,269
25,958

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2024 - 1).

BAYDALE CONTROL SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
6,400
-
0
Other interest income
8,125
5,061
Total income
14,525
5,061
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
6,400
-
0
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
(73)
1,001
Other finance costs:
Interest on finance leases and hire purchase contracts
-
3,875
Other interest
-
0
97
(73)
4,973
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
189,012
205,557
Adjustments in respect of prior periods
-
0
(1,874)
Total current tax
189,012
203,683
Deferred tax
Origination and reversal of timing differences
(28,596)
3,215
Total tax charge
160,416
206,898
BAYDALE CONTROL SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
9
Taxation
(Continued)
- 16 -

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

2025
2024
£
£
Profit before taxation
614,239
816,016
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
153,560
204,004
Tax effect of expenses that are not deductible in determining taxable profit
4,506
3,762
Depreciation on assets not qualifying for tax allowances
2,350
2,350
Under/(over) provided in prior years
-
0
(1,874)
Deferred tax adjustments in respect of prior years
-
0
(1,344)
Taxation charge for the year
160,416
206,898
10
Dividends
2025
2024
£
£
Interim paid
185,364
143,700
11
Tangible fixed assets
Freehold land and buildings
Leasehold improvements
Plant and Machinery held for leasing
Fixtures and fittings
Total
£
£
£
£
£
Cost
At 1 April 2024
235,000
60,558
2,165,812
130,646
2,592,016
Additions
-
0
-
0
81,328
-
0
81,328
Disposals
-
0
-
0
(37,979)
(11,009)
(48,988)
At 31 March 2025
235,000
60,558
2,209,161
119,637
2,624,356
Depreciation and impairment
At 1 April 2024
98,700
8,395
1,753,715
114,807
1,975,617
Depreciation charged in the year
9,400
5,491
199,806
2,960
217,657
Eliminated in respect of disposals
-
0
-
0
(37,979)
(8,997)
(46,976)
At 31 March 2025
108,100
13,886
1,915,542
108,770
2,146,298
Carrying amount
At 31 March 2025
126,900
46,672
293,619
10,867
478,058
At 31 March 2024
136,300
52,163
412,097
15,839
616,399
BAYDALE CONTROL SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
12
Stocks
2025
2024
£
£
Finished goods and goods for resale
857,464
912,727
13
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,319,150
1,234,766
Corporation tax recoverable
88,857
52,336
Amounts owed by group undertakings
1,127,541
1,155,460
Other debtors
301,374
226,526
Prepayments and accrued income
357,694
201,834
3,194,616
2,870,922
2025
2024
Amounts falling due after more than one year:
£
£
Other debtors
62,883
70,209
Total debtors
3,257,499
2,941,131
14
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
15
-
0
3,500
Trade creditors
455,057
473,521
Corporation tax
225,533
205,637
Other taxation and social security
380,737
344,673
Other creditors
34,695
10,255
Accruals and deferred income
228,666
183,540
1,324,688
1,221,126
15
Loans and overdrafts
2025
2024
£
£
Bank loans
-
0
3,500
Payable within one year
-
0
3,500
BAYDALE CONTROL SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
16
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
61,718
90,314
2025
Movements in the year:
£
Liability at 1 April 2024
90,314
Credit to profit or loss
(28,596)
Liability at 31 March 2025
61,718
17
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
78,358
69,133

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

18
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of 10p each
400,000
400,000
40,000
40,000

The company has one class of ordinary shares which carry full voting rights, full rights to distributions and are non-redeemable.

BAYDALE CONTROL SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
19
Operating lease commitments
As lessee

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

2025
2024
£
£
Within 1 year
230,072
227,565
Years 2-5
183,252
187,663
413,324
415,228
As lessor

The operating leases represent leases of equipment to third parties. The leases are negotiated over terms of 1-5 years and rentals are fixed for the entire term. All leases include a provision to continue the lease with the same equipment at 50% of the original rate on a rolling basis.

2025
2024
Future amounts receivable under operating leases:
£
£
Within 1 year
377,360
389,771
Years 2-5
340,292
466,126
717,652
855,897
20
Related party transactions

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
1,127,541
1,155,460
21
Directors' transactions

Dividends totalling £0 (2024 - £0) were paid in the year in respect of shares held by the company's directors.

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Closing balance
£
£
£
£
Director
2.25
227,502
60,744
5,802
294,048
227,502
60,744
5,802
294,048
BAYDALE CONTROL SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 20 -
22
Ultimate controlling party

The company's immediate and ultimate parent undertaking is BCSL Holdings Limited. The registered office of BCSL Holdings Limited is Edmund Palmer House, Morton Park Way, Darlington, County Durham, DL1 4XZ.

The group to which the company belongs is exempt from preparing consolidated accounts.

23
Cash generated from operations
2025
2024
£
£
Profit after taxation
453,823
609,118
Adjustments for:
Taxation charged
160,416
206,898
Finance costs
(73)
4,973
Investment income
(14,525)
(5,061)
Loss/(gain) on disposal of tangible fixed assets
2,012
(18,115)
Depreciation and impairment of tangible fixed assets
217,657
223,312
Movements in working capital:
Decrease/(increase) in stocks
55,263
(98,846)
(Increase)/decrease in debtors
(213,301)
571,888
Increase/(decrease) in creditors
87,166
(588,266)
Cash generated from operations
748,438
905,901
24
Analysis of changes in net funds
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
901,710
220,661
1,122,371
Borrowings excluding overdrafts
(3,500)
3,500
-
898,210
224,161
1,122,371
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr N PentlandMr N Pentland038855642024-04-012025-03-3103885564bus:CompanySecretaryDirector12024-04-012025-03-3103885564bus:CompanySecretary12024-04-012025-03-3103885564bus:Director12024-04-012025-03-3103885564bus:RegisteredOffice2024-04-012025-03-3103885564bus:Agent12024-04-012025-03-31038855642025-03-31038855642023-04-012024-03-3103885564core:RetainedEarningsAccumulatedLosses2024-03-3103885564core:RetainedEarningsAccumulatedLosses2023-03-3103885564core:ShareCapital2025-03-3103885564core:ShareCapital2024-03-3103885564core:RetainedEarningsAccumulatedLosses2025-03-3103885564core:RetainedEarningsAccumulatedLosses2024-03-31038855642024-03-3103885564core:ShareCapitalOrdinaryShareClass12025-03-3103885564core:ShareCapitalOrdinaryShareClass12024-03-3103885564core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3103885564core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3103885564core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-3103885564core:PlantMachinery2025-03-3103885564core:FurnitureFittings2025-03-3103885564core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3103885564core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3103885564core:PlantMachinery2024-03-3103885564core:FurnitureFittings2024-03-310388556412024-04-012025-03-310388556412023-04-012024-03-31038855642024-03-31038855642023-03-3103885564core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3103885564core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3103885564core:PlantMachinery2024-04-012025-03-3103885564core:FurnitureFittings2024-04-012025-03-3103885564dpl:Item12024-04-012025-03-3103885564dpl:Item12023-04-012024-03-3103885564dpl:Item22024-04-012025-03-3103885564dpl:Item22023-04-012024-03-3103885564core:UKTax2024-04-012025-03-3103885564core:UKTax2023-04-012024-03-310388556422024-04-012025-03-310388556422023-04-012024-03-3103885564core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3103885564core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3103885564core:PlantMachinery2024-03-3103885564core:FurnitureFittings2024-03-3103885564core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3103885564core:CurrentFinancialInstruments2025-03-3103885564core:CurrentFinancialInstruments2024-03-3103885564core:Non-currentFinancialInstruments2025-03-3103885564core:Non-currentFinancialInstruments2024-03-3103885564bus:OrdinaryShareClass12024-04-012025-03-3103885564bus:OrdinaryShareClass12025-03-3103885564bus:OrdinaryShareClass12024-03-3103885564core:WithinOneYear2025-03-3103885564core:BetweenTwoFiveYears2025-03-3103885564core:WithinOneYear2024-03-3103885564core:BetweenTwoFiveYears2024-03-3103885564bus:PrivateLimitedCompanyLtd2024-04-012025-03-3103885564bus:FRS1022024-04-012025-03-3103885564bus:Audited2024-04-012025-03-3103885564bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP