Company registration number 04556499 (England and Wales)
ROSE GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
ROSE GROUP LIMITED
COMPANY INFORMATION
Directors
Mr S W J Rose
Mrs J M Rose
Mr A M Bowles
Mr T W Rose
(Appointed 13 August 2025)
Secretary
Mr A M Bowles
Company number
04556499
Registered office
Riverside House
Riverside Avenue East
Lawford
Manningtree
CO11 1US
Auditor
Ensors
Connexions
159 Princes Street
Ipswich
IP1 1QJ
ROSE GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 5
Directors' responsibilities statement
6
Independent auditor's report
7 - 9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Company statement of cash flows
16
Notes to the financial statements
17 - 35
ROSE GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The directors present the strategic report for the year ended 31 March 2025.
Review of the business
The group’s turnover remained strong throughout the financial year at £80,679,895 which generated operating profits of £5,783,684; a good result in a market where conditions remain variable.
Much of the group’s work derives from either repeat business or word-of-mouth recommendation which pays tribute to our employees, the level of service they provide, the quality of our work and the reputation the company holds in the market.
Our construction subsidiary has a variety of contracts across all sectors, a diverse spread of work and future orders over a wide base of both long-standing and new customers. This combined with a strong balance sheet should enable the company to trade through any economic difficulties.
The housing development companies continued successfully constructing and selling new homes from residential development sites in Essex and Suffolk during the year. Completions, exchanges and reservations secured should provide a steady level of house sales over the next financial year under continued difficult housing market conditions.
Post year end reservations, exchanges and completions achieved, combined with a very strong balance sheet should enable the group to trade through the current housing market and economic pressures and generate a reasonable level of profit in this financial year. Land for further developments in Essex and Suffolk has been secured. There are several future developments at different stages in the planning system which will provide a future stream of work for the business when market conditions improve.
The group balance sheet has been strengthened by the result for the year with improvements in all the key balance sheet ratios
The directors consider the business robust and well-resourced for the future.
Principal risks and uncertainties
The financial risk management objectives of the group are set by the directors to enable the group to achieve its long term growth objectives.
The group adopts the principal policy of financing its working capital through retained earnings wherever possible supplemented by directors’ loans and external finance where appropriate.
The group’s main financial assets are cash, work in progress and trade debtors.
Trade debtors holds the greatest level of risk which is managed by strong credit control procedures. The group has historically not suffered from bad debts and every effort is made to maintain this good track record.
The nature of the group's activities exposes it to a variety of contractual risks according to the type of contract undertaken. This also includes all risks associated with the property development sector. These can include unknown ground conditions and adverse weather as well group specific risks such as in respect of completing projects for an appropriate return together with more macro-economic factors such as interest rates and buyer confidence. These risks are actively managed by both regular project reviews and longer-term strategic planning by the senior management team.
ROSE GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Section 172 statement
In accordance with section 172, the Directors confirm that they have acted in a way that they consider, in good faith, would be most likely to promote the success of the Group. The paragraphs below summarise how the Directors
have had regard to the matters set out in section 172(1) (a) to (f) of the Act:
Rose Group Limited is a traditional family-run group of building, contracting and development companies first established as a business circa 1896 and are one of the leading construction groups in East Anglia.
Rose Group Limited is run by a highly qualified and experienced, hands-on management team who are passionate about every project they undertake within the business.
We currently have a workforce of around 200 employees the majority of whom have worked for us for many years. We are proud of our long serving direct labour force. Many have been with the group since leaving school. We aim
to be a supporter of local employment and are committed to providing opportunities and training to younger staff through our apprentice and management trainee schemes. Our intention is to provide sustainable employment conditions over the long term.
Our directly employed workforce is supplemented by specialist subcontractors as and when required which enables us to carry out a wide range of building and construction projects with quality assured. The success of our business
is dependent on working closely with a wide range of sub-contractors and suppliers, the majority of whom have been in our supply chain for many years. We appreciate and respect this relationship and have a good reputation
for both fairness and prompt payment.
With a strong reputation for quality building, we offer expertise and reliability and attract most of our work through repeat business or the recommendation of existing clients and consultants.
Our aim is to combine tradition with innovation and craftsmanship with effective and efficient management. We work with clients and consultants in a constructive, pro-active manner aiming to complete projects on time, within budget and to the desired quality.
We believe that the success of Rose Group Limited and its subsidiaries is founded on a reputation in the community for quality workmanship allied to professional performance giving clients the very best value for money.
We are actively engaged with the local community and support many local events, charities and clubs.
Mr A M Bowles
Director
19 November 2025
ROSE GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
The directors present their 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 a holding company. The activities of the group remained unchanged throughout the year comprising the provision of general building and construction services, renovation work, property development, repairs and maintenance and associated building services to a wide variety of both new and repeat business customers.
The trading results for the year and the group's financial position at the end of the year are shown in the attached financial statements.
Results and dividends
The results for the year are set out on page 10.
Ordinary dividends were paid amounting to £500,000 (2024: £500,000). The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr S W J Rose
Mrs J M Rose
Mr A M Bowles
Mr T W Rose
(Appointed 13 August 2025)
Financial instruments
Liquidity risk
The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the business.
Credit risk
Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.
All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.
Auditor
In accordance with the company's articles, a resolution proposing that Ensors be reappointed as auditor of the group will be put at a General Meeting.
Energy and carbon report
Rose Group Limited's (including its subsidiaries) annual UK energy usage for the financial year ended 31 March 2025 was:
2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
6,129,963
4,053,864
ROSE GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
16.80
5.20
- Fuel consumed for owned transport
1,333.80
796.30
1,350.60
801.50
Scope 2 - indirect emissions
- Electricity purchased
77.30
38.60
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the group
110.30
145.10
Total gross emissions
1,538.20
985.20
Intensity ratio
Tonnes CO2e per £m turnover
19.07
20.48
Quantification and reporting methodology
The group has followed the 2019 HM Government Environmental Reporting Guidelines. The group has also used the GHG Reporting Protocol – Corporate Standard and have used the 2020 UK Government’s Conversion Factors for Company Reporting
Intensity measurement
The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per £1m of turnover, the recommended ratio for the sector.
Measures taken to improve energy efficiency
The group continues to utilise photovoltaic panels on its head office building to reduce demand on the grid and has electric vehicle charging points in the car park. The group has an increasing number of fully electric plug in vehicles alongside other plug in hybrid models in the fleet and continues to reduce the reliance on combustion engine vehicles.
We have introduced new, more advanced video conferencing technology suites for both internal and external meetings reducing the requirement for employee travel.
We continue to operate a programme of replacing office equipment with more energy-efficient models. We provide the majority of our own site mechanical plant, offices and welfare facilities and are replacing them on an accelerated rolling basis with new and more energy-efficient units.
We also continue to engage in a number of environmental projects across our housing developments and placed our employees through training to understand how to build and maintain houses more sustainably through new green technology and methodology.
ROSE GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr A M Bowles
Director
19 November 2025
ROSE GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
The directors are responsible for preparing the Annual 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
ROSE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ROSE GROUP LIMITED
- 7 -
Opinion
We have audited the financial statements of Rose Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 March 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
ROSE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ROSE GROUP LIMITED
- 8 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
ROSE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ROSE GROUP LIMITED
- 9 -
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.
Our audit was designed to include tests of detail together with an assessment of the control environment to enable us to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement due to fraud. This included work on areas where we consider there is a higher risk of fraud including transactions with related parties, revenue recognition and management override of systems and control.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit engagement team:
obtained an understanding of the nature of the industry and sector, including the legal and regulatory framework that the company operates in and how the company are complying with the legal and regulatory framework;
inquired of management, and those charged with governance, about their own identification and assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud;
discussed matters about non-compliance with laws and regulations and how fraud might occur including assessment of how and where the financial statements may be susceptible to fraud;
in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments, assessing whether the judgements made in making accounting estimates are indicative of potential bias, and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.
However, it is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Malcolm McGready (Senior Statutory Auditor)
For and on behalf of Ensors, Statutory Auditor
Chartered Accountants
Connexions
159 Princes Street
Ipswich
IP1 1QJ
20 November 2025
ROSE GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
2025
2024
Notes
£
£
Turnover
3
80,679,895
48,102,768
Cost of sales
(69,566,467)
(38,779,303)
Gross profit
11,113,428
9,323,465
Administrative expenses
(5,518,753)
(5,575,883)
Other operating income
189,009
474,335
Operating profit
5
5,783,684
4,221,917
Interest receivable and similar income
8
567,835
426,801
Interest payable and similar expenses
9
(114,407)
(75,055)
Profit before taxation
6,237,112
4,573,663
Tax on profit
10
(1,214,403)
(1,313,623)
Profit for the financial year
5,022,709
3,260,040
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
The Group Statement of Comprehensive Income has been prepared on the basis that all operations are continuing operations.
ROSE GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
13
2,041,563
1,720,959
Investment property
15
1,186,000
1,186,000
3,227,563
2,906,959
Current assets
Stocks
17
40,059,586
35,052,451
Debtors
18
12,698,277
8,774,618
Cash at bank and in hand
16,595,913
12,841,394
69,353,776
56,668,463
Creditors: amounts falling due within one year
19
(21,783,457)
(13,549,810)
Net current assets
47,570,319
43,118,653
Total assets less current liabilities
50,797,882
46,025,612
Creditors: amounts falling due after more than one year
20
(572,197)
(196,925)
Provisions for liabilities
Deferred tax liability
23
417,332
543,043
(417,332)
(543,043)
Net assets
49,808,353
45,285,644
Capital and reserves
Called up share capital
25
50,000
50,000
Profit and loss reserves
49,758,353
45,235,644
Total equity
49,808,353
45,285,644
The financial statements were approved by the board of directors and authorised for issue on 19 November 2025 and are signed on its behalf by:
19 November 2025
Mr S W J Rose
Mr A M Bowles
Director
Director
Company registration number 04556499 (England and Wales)
ROSE GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
13
350,268
419,947
Investments
14
101
101
350,369
420,048
Current assets
Debtors
18
5,120,864
5,731,377
Cash at bank and in hand
328,958
291,293
5,449,822
6,022,670
Creditors: amounts falling due within one year
19
(2,838,679)
(3,673,230)
Net current assets
2,611,143
2,349,440
Total assets less current liabilities
2,961,512
2,769,488
Provisions for liabilities
Deferred tax liability
23
(8,200)
4,131
8,200
(4,131)
Net assets
2,969,712
2,765,357
Capital and reserves
Called up share capital
25
50,000
50,000
Profit and loss reserves
2,919,712
2,715,357
Total equity
2,969,712
2,765,357
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £704,356 (2024 - £584,366 profit).
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 19 November 2025 and are signed on its behalf by:
19 November 2025
Mr S W J Rose
Mr A M Bowles
Director
Director
Company registration number 04556499 (England and Wales)
ROSE GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
50,000
42,475,604
42,525,604
Year ended 31 March 2024:
Profit and total comprehensive income
-
3,260,040
3,260,040
Dividends
11
-
(500,000)
(500,000)
Balance at 31 March 2024
50,000
45,235,644
45,285,644
Year ended 31 March 2025:
Profit and total comprehensive income
-
5,022,709
5,022,709
Dividends
11
-
(500,000)
(500,000)
Balance at 31 March 2025
50,000
49,758,353
49,808,353
ROSE GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
50,000
2,630,990
2,680,990
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
584,367
584,367
Dividends
11
-
(500,000)
(500,000)
Balance at 31 March 2024
50,000
2,715,357
2,765,357
Year ended 31 March 2025:
Profit and total comprehensive income
-
704,355
704,355
Dividends
11
-
(500,000)
(500,000)
Balance at 31 March 2025
50,000
2,919,712
2,969,712
ROSE GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
2,946,145
3,437,199
Interest paid
(114,407)
(75,055)
Income taxes paid
(898,371)
(1,110,498)
Net cash inflow from operating activities
1,933,367
2,251,646
Investing activities
Purchase of tangible fixed assets
(296,593)
(135,823)
Proceeds from disposal of tangible fixed assets
33,233
79,517
Loans to other parties
2,310,000
(2,310,000)
Interest received
567,835
426,801
Net cash generated from/(used in) investing activities
2,614,475
(1,939,505)
Financing activities
Payment of finance leases obligations
(293,323)
(272,281)
Dividends paid to equity shareholders
(500,000)
(500,000)
Net cash used in financing activities
(793,323)
(772,281)
Net increase/(decrease) in cash and cash equivalents
3,754,519
(460,140)
Cash and cash equivalents at beginning of year
12,841,394
13,301,534
Cash and cash equivalents at end of year
16,595,913
12,841,394
ROSE GROUP LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
31
(2,407,426)
2,497,515
Interest paid
(57,446)
(31,065)
Income taxes paid
(28,854)
(92,577)
Net cash (outflow)/inflow from operating activities
(2,493,726)
2,373,873
Investing activities
Purchase of tangible fixed assets
(625)
Interest received
221,391
97,475
Loans to other parties
2,310,000
(2,310,000)
Dividends received
500,000
500,000
Net cash generated from/(used in) investing activities
3,031,391
(1,713,150)
Financing activities
Payment of finance leases obligations
-
(11,705)
Dividends paid to equity shareholders
(500,000)
(500,000)
Net cash used in financing activities
(500,000)
(511,705)
Net increase in cash and cash equivalents
37,665
149,018
Cash and cash equivalents at beginning of year
291,293
142,275
Cash and cash equivalents at end of year
328,958
291,293
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
1
Accounting policies
Company information
Rose Group Limited ("the company") is a limited company domiciled and incorporated in England and Wales. The registered office is Riverside House, Riverside Avenue East, Lawford, Manningtree, Essex, CO11 1US. The company registration number is 04556499.
The group consists of Rose Group Limited and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Rose Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
1.3
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.4
Turnover
The turnover shown in the profit and loss account represents amounts invoiced during the year. Turnover in respect of long-term contracts is recognised by reference to the stage of completion.
Revenue from the sale of property is recognised when the significant risks and rewards of ownership of the property have passed to the buyer (usually on completion), 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.
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
1.5
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
BPS Entitlement
50% straight line
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Leasehold Improvements
over length of lease
Plant and machinery
25% on written down value
Fixtures, fittings & equipment
50% straight line
Motor vehicles
33% on written down value
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset and is recognised in the profit and loss account.
1.7
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.8
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
1.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.10
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.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
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.
1.11
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.
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
1.12
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
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.
1.13
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
Deferred tax
Deferred taxation is provided in respect of the tax effect on all timing differences, to the extent that it is probable that a liability or asset will crystallise in the foreseeable future at the rates of tax expected to apply when the timing differences reverse.
1.15
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
1.18
Amounts recoverable on contracts
The amount by which recorded turnover is in excess of payments on account is included in the debtors as amounts recoverable on long-term contracts. Payments in excess of recorded turnover and long term-contract balances are included in creditors as payments received on account on long-term contracts.
Provision is made for foreseeable losses on all contracts based on the loss which is currently estimated to arise over the duration of any contract , irrespective of the amount of work carried out at the balance sheet date.
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Amounts recoverable on contracts
The company makes an estimate for the profit element of amounts recoverable on contracts i.e. a 'mark-up'. The assessment made by management is based on experience, historical results and the stage of completion. Management also monitor other contributing factors including the economic environment and the cost and availability of labour and materials.
Work in progress
Work in progress represents the cost of house developments in progress whose recoverability is dependent on the ultimate sales values achieved in relation to the respective developments. Management monitor sales prices achieved and movement trends when assessing the recoverability of work in progress
Fair value of investment properties
Investment property is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured using an open market value basis by reference to market evidence of transaction prices for similar properties.
3
Turnover and other revenue
An analysis of the group's turnover is as follows:
2025
2024
£
£
Turnover analysed by class of business
Residential sales
25,649,080
20,055,304
Contracted works
55,030,815
28,047,464
80,679,895
48,102,768
2025
2024
£
£
Other revenue
Interest income
567,835
426,801
Rental income
189,008
188,335
Revaluation of investment property
-
286,000
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
9,281
3,714
Audit of the financial statements of the company's subsidiaries
31,069
31,304
40,350
35,018
For other services
Taxation compliance services
2,399
6,112
5
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
489,351
351,773
Depreciation of tangible fixed assets held under finance leases
-
134,377
Profit on disposal of tangible fixed assets
(21,354)
(65,650)
Operating lease charges
167,785
164,311
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Number of construction staff and site managers
129
128
-
-
Number of office staff and contract managers
66
64
4
4
Total
195
192
4
4
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
10,980,526
9,291,388
272,400
238,106
Social security costs
1,188,497
1,060,149
33,878
36,593
Pension costs
343,019
302,055
46,500
35,000
12,512,042
10,653,592
352,778
309,699
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
486,033
440,091
Company pension contributions to defined contribution schemes
51,163
49,963
537,196
490,054
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 4 (2024 - 4).
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
205,364
188,741
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
321,178
349,463
Other interest income
246,657
77,338
Total income
567,835
426,801
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
321,178
349,463
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
3,799
Other finance costs:
Interest on finance leases and hire purchase contracts
39,886
21,034
Other interest
74,521
50,222
Total finance costs
114,407
75,055
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
1,385,567
1,143,794
Adjustments in respect of prior periods
(45,453)
(106,762)
Total current tax
1,340,114
1,037,032
Deferred tax
Origination and reversal of timing differences
98,110
295,970
Adjustment in respect of prior periods
(19,379)
Other adjustments
(223,821)
Total deferred tax
(125,711)
276,591
Total tax charge
1,214,403
1,313,623
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
6,237,112
4,573,663
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
1,559,278
1,143,416
Tax effect of expenses that are not deductible in determining taxable profit
10,808
8,871
Unutilised tax losses carried forward
23,203
Adjustments in respect of prior years
6,213
(106,762)
Group relief
(39,807)
Permanent capital allowances in excess of depreciation
20,745
Depreciation on assets not qualifying for tax allowances
763
Deferred tax adjustments in respect of prior years
6,251
(5,004)
Dividend income
(125,000)
-
Depreciation on assets not qualifying for tax allowances
(4,146)
Other reliefs
29,045
Deferred tax movement
(224,848)
225,000
Taxation charge
1,214,403
1,313,623
11
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
500,000
500,000
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
12
Intangible fixed assets
Group
BPS Entitlement
£
Cost
At 1 April 2024
1,430
Disposals
(1,430)
At 31 March 2025
Amortisation and impairment
At 1 April 2024
1,430
Disposals
(1,430)
At 31 March 2025
Carrying amount
At 31 March 2025
At 31 March 2024
The company had no intangible fixed assets at 31 March 2025 or 31 March 2024.
13
Tangible fixed assets
Group
Leasehold Improvements
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
776,922
2,313,028
158,751
1,694,150
4,942,851
Additions
438,871
3,960
379,003
821,834
Disposals
(29,639)
(133,504)
(163,143)
At 31 March 2025
776,922
2,722,260
162,711
1,939,649
5,601,542
Depreciation and impairment
At 1 April 2024
375,546
1,651,897
120,577
1,073,872
3,221,892
Depreciation charged in the year
63,598
218,935
11,625
195,193
489,351
Eliminated in respect of disposals
(26,693)
(124,571)
(151,264)
At 31 March 2025
439,144
1,844,139
132,202
1,144,494
3,559,979
Carrying amount
At 31 March 2025
337,778
878,121
30,509
795,155
2,041,563
At 31 March 2024
401,376
661,131
38,174
620,278
1,720,959
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
13
Tangible fixed assets
(Continued)
- 27 -
Company
Leasehold Improvements
Plant and machinery
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2024 and 31 March 2025
776,922
625
74,000
851,547
Depreciation and impairment
At 1 April 2024
375,546
26
56,028
431,600
Depreciation charged in the year
63,598
150
5,931
69,679
At 31 March 2025
439,144
176
61,959
501,279
Carrying amount
At 31 March 2025
337,778
449
12,041
350,268
At 31 March 2024
401,376
599
17,972
419,947
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and machinery
324,243
107,131
Motor vehicles
779,348
514,526
1,103,591
621,657
-
-
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
£
£
£
£
Unlisted investments
101
101
Movements in fixed asset investments
Company
Investments
£
Cost or valuation
At 1 April 2024 and 31 March 2025
101
Carrying amount
At 31 March 2025
101
At 31 March 2024
101
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
15
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 April 2024 and 31 March 2025
1,186,000
-
The fair value of the investment property has been determined by the directors. The valuation was made on an open market value basis by reference to market evidence of rental yields.
16
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Lawford Homes Limited
United Kingdom
Property development
Ordinary
0
100.00
Rose Builders (Barleyfields) Limited
United Kingdom
Property development
Ordinary
0
100.00
Rose Builders (Willow Farm) Limited
United Kingdom
Property development
Ordinary
0
100.00
Rose Homes For Life Limited
United Kingdom
Holding company
Ordinary
100.00
-
Rose Construction Group Limited
United Kingdom
Holding company
Ordinary
100.00
-
Rose Builders Limited
United Kingdom
Building and construction
Ordinary
0
100.00
Rose Partnership Homes Limited
United Kingdom
Dormant
Ordinary
0
100.00
Rose Builders (Properties) Limited
United Kingdom
Property development
Ordinary
0
100.00
The registered office for all the above listed subsidiaries is Riverside House, Riverside Avenue East, Lawford, Manningtree, Essex, CO11 1US.
17
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
101,959
73,067
-
-
Work in progress
39,957,627
34,979,384
-
-
40,059,586
35,052,451
-
-
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
18
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
8,358,511
3,490,935
Gross amounts owed by contract customers
3,044,447
2,041,573
Corporation tax recoverable
258,715
33,025
Amounts owed by group undertakings
-
-
4,750,199
3,050,199
Other debtors
216,650
2,341,394
2,310,490
Prepayments and accrued income
517,992
481,027
370,665
337,663
12,137,600
8,613,644
5,120,864
5,731,377
Amounts falling due after more than one year:
Trade debtors
560,677
160,974
Total debtors
12,698,277
8,774,618
5,120,864
5,731,377
19
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
21
1
1
Obligations under finance leases
22
282,649
231,811
Trade creditors
13,394,308
6,459,692
347,803
331,630
Amounts owed to group undertakings
200,000
250,000
Corporation tax payable
268,609
85,581
28,597
Other taxation and social security
1,374,710
546,929
49,057
39,193
Other creditors
2,905,036
3,784,646
2,140,066
2,944,935
Accruals and deferred income
3,558,144
2,441,150
73,156
107,472
21,783,457
13,549,810
2,838,679
3,673,230
20
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
22
358,783
177,703
Other creditors
213,414
19,222
572,197
196,925
-
-
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
21
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
1
1
Payable within one year
1
1
The company bankers, Lloyds Bank PLC, have a charge over land held on the north side of Dead Lane, Lawford, Manningtree as security against a loan linked to the purchase of that land. The land forms part of a property development and is therefore included within work in progress. The terms of repayment are based on the sale of properties from the development of the land on which the security is held.
22
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
282,649
231,811
In two to five years
358,783
177,703
641,432
409,514
-
-
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments. Finance lease obligations are secured on the underlying assets.
23
Deferred taxation
Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
445,621
280,893
Tax losses
(28,289)
(34,350)
Investment property
-
296,500
417,332
543,043
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
23
Deferred taxation
(Continued)
- 31 -
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
(8,200)
4,131
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
543,043
4,131
Credit to profit or loss
(125,711)
(12,331)
Liability/(Asset) at 31 March 2025
417,332
(8,200)
24
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
343,019
302,055
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
25
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
50,000
50,000
50,000
50,000
26
Financial commitments, guarantees and contingent liabilities
The group has provided guarantees in connection with performance bonds on contracts amounting to £6,534,333 at the balance sheet date (2024: £4,785,059).
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 32 -
27
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
162,926
164,055
114,000
114,000
Between two and five years
472,295
485,331
456,000
456,000
In over five years
28,500
142,500
28,500
142,500
663,721
791,886
598,500
712,500
28
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
2025
2024
£
£
Aggregate compensation
486,033
440,091
Transactions with related parties
During the year the group entered into the following transactions with related parties:
Sales
Sales
Purchases
Purchases
2025
2024
2025
2024
£
£
£
£
Group
Entities over which the group has control, joint control or significant influence
3,049,491
489,549
1,123,709
1,056,000
Key management personnel
55,945
131,594
-
-
Other related parties
87,064
13,609
182,946
125,500
Company
Other related parties
-
-
114,000
114,000
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
28
Related party transactions
(Continued)
- 33 -
Management charges
Interest payable
2025
2024
2025
2024
£
£
£
£
Group
Entities over which the entity has control, joint control or significant influence
50,000
50,000
-
-
Other related parties
-
-
59,521
35,222
Key management personnel
-
-
15,000
15,000
Company
Other related parties
-
-
57,446
30,918
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2025
2024
£
£
Group
Key management personnel
1,376,588
2,042,433
Other related parties
1,441,769
1,331,968
Company
Key management personnel
1,076,496
1,742,341
Other related parties
1,053,569
1,202,594
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2025
2024
Balance
Balance
£
£
Group
Other related parties
-
2,310,000
Company
Entities over which the company has control, joint control or significant influence
4,750,299
3,050,199
Other related parties
-
2,310,000
29
Controlling party
The group was under the control of S W J Rose throughout the year. S W J Rose is the managing director and majority shareholder of Rose Group Limited.
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 34 -
30
Cash generated from group operations
2025
2024
£
£
Profit after taxation
5,022,709
3,260,040
Adjustments for:
Taxation charged
1,214,403
1,313,623
Finance costs
114,407
75,055
Investment income
(567,835)
(426,801)
Revaluation of investment property
-
(286,000)
Gain on disposal of tangible fixed assets
(21,354)
(65,650)
Depreciation and impairment of tangible fixed assets
489,351
486,150
Movements in working capital:
(Increase)/decrease in stocks
(5,007,135)
2,301,479
Increase in debtors
(6,492,374)
(707,621)
Increase/(decrease) in creditors
8,193,973
(2,513,080)
Cash generated from operations
2,946,145
3,437,195
31
Cash (absorbed by)/generated from operations - company
2025
2024
£
£
Profit after taxation
704,355
584,367
Adjustments for:
Taxation charged
78,145
30,398
Finance costs
57,446
31,065
Investment income
(721,391)
(597,475)
Depreciation and impairment of tangible fixed assets
69,679
72,477
Movements in working capital:
(Increase)/decrease in debtors
(1,732,512)
2,720,460
Decrease in creditors
(863,148)
(343,777)
Cash (absorbed by)/generated from operations
(2,407,426)
2,497,515
32
Analysis of changes in net funds - group
1 April 2024
Cash flows
New finance leases
31 March 2025
£
£
£
£
Cash at bank and in hand
12,841,394
3,754,519
-
16,595,913
Borrowings excluding overdrafts
(1)
-
-
(1)
Obligations under finance leases
(409,514)
293,323
(525,241)
(641,432)
12,431,879
4,047,842
(525,241)
15,954,480
ROSE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 35 -
33
Analysis of changes in net funds - company
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
291,293
37,665
328,958
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Mr S W J RoseMrs J M RoseMr T W RoseMr T W RoseMr A M Bowlesfalse04556499bus:Consolidated2024-04-012025-03-31045564992024-04-012025-03-3104556499bus:Director12024-04-012025-03-3104556499bus:Director22024-04-012025-03-3104556499bus:CompanySecretaryDirector12024-04-012025-03-3104556499bus:Director32024-04-012025-03-3104556499bus:CompanySecretary12024-04-012025-03-3104556499bus:Director42024-04-012025-03-3104556499bus:RegisteredOffice2024-04-012025-03-31045564992025-03-3104556499bus:Consolidated2025-03-3104556499bus:Consolidated2023-04-012024-03-31045564992023-04-012024-03-3104556499bus:Consolidated2024-03-31045564992024-03-3104556499core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-03-3104556499core:PlantMachinerybus:Consolidated2025-03-3104556499core:FurnitureFittingsbus:Consolidated2025-03-3104556499core:MotorVehiclesbus:Consolidated2025-03-3104556499core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3104556499core:PlantMachinerybus:Consolidated2024-03-3104556499core:FurnitureFittingsbus:Consolidated2024-03-3104556499core:MotorVehiclesbus:Consolidated2024-03-3104556499core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-3104556499core:PlantMachinery2025-03-3104556499core:MotorVehicles2025-03-3104556499core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3104556499core:PlantMachinery2024-03-3104556499core:MotorVehicles2024-03-3104556499core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3104556499core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3104556499core:ShareCapitalbus:Consolidated2025-03-3104556499core:ShareCapitalbus:Consolidated2024-03-3104556499core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3104556499core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3104556499core:ShareCapital2025-03-3104556499core:ShareCapital2024-03-3104556499core:RetainedEarningsAccumulatedLosses2025-03-3104556499core:RetainedEarningsAccumulatedLosses2024-03-3104556499core:ShareCapitalbus:Consolidated2023-03-31045564992023-03-3104556499core:ShareCapital2023-03-3104556499core:RetainedEarningsAccumulatedLosses2023-03-3104556499bus:Consolidated2023-03-3104556499core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3104556499core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-04-012025-03-3104556499core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3104556499core:PlantMachinery2024-04-012025-03-3104556499core:FurnitureFittings2024-04-012025-03-3104556499core:MotorVehicles2024-04-012025-03-3104556499core:UKTaxbus:Consolidated2024-04-012025-03-3104556499core:UKTaxbus:Consolidated2023-04-012024-03-3104556499bus:Consolidated12024-04-012025-03-3104556499bus:Consolidated12023-04-012024-03-3104556499bus:Consolidated22024-04-012025-03-3104556499bus:Consolidated22023-04-012024-03-3104556499bus:Consolidated32024-04-012025-03-3104556499bus:Consolidated32023-04-012024-03-3104556499core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3104556499core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-03-3104556499core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-04-012025-03-3104556499core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3104556499core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3104556499core:PlantMachinerybus:Consolidated2024-03-3104556499core:FurnitureFittingsbus:Consolidated2024-03-3104556499core:MotorVehiclesbus:Consolidated2024-03-3104556499bus:Consolidated2024-03-3104556499core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3104556499core:PlantMachinery2024-03-3104556499core:MotorVehicles2024-03-31045564992024-03-3104556499core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-04-012025-03-3104556499core:PlantMachinerybus:Consolidated2024-04-012025-03-3104556499core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3104556499core:MotorVehiclesbus:Consolidated2024-04-012025-03-3104556499core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3104556499core:UnlistedNon-exchangeTradedbus:Consolidated2025-03-3104556499core:UnlistedNon-exchangeTradedbus:Consolidated2024-03-3104556499core:UnlistedNon-exchangeTraded2025-03-3104556499core:UnlistedNon-exchangeTraded2024-03-3104556499core:Subsidiary12024-04-012025-03-3104556499core:Subsidiary22024-04-012025-03-3104556499core:Subsidiary32024-04-012025-03-3104556499core:Subsidiary42024-04-012025-03-3104556499core:Subsidiary52024-04-012025-03-3104556499core:Subsidiary62024-04-012025-03-3104556499core:Subsidiary72024-04-012025-03-3104556499core:Subsidiary82024-04-012025-03-3104556499core:Subsidiary112024-04-012025-03-3104556499core:Subsidiary222024-04-012025-03-3104556499core:Subsidiary332024-04-012025-03-3104556499core:Subsidiary442024-04-012025-03-3104556499core:Subsidiary552024-04-012025-03-3104556499core:Subsidiary662024-04-012025-03-3104556499core:Subsidiary772024-04-012025-03-3104556499core:Subsidiary882024-04-012025-03-3104556499core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3104556499core:CurrentFinancialInstruments2025-03-3104556499core:CurrentFinancialInstruments2024-03-3104556499core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-3104556499core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-3104556499core:Non-currentFinancialInstruments2025-03-3104556499core:Non-currentFinancialInstruments2024-03-3104556499core:CurrentFinancialInstrumentsbus:Consolidated12025-03-3104556499core:CurrentFinancialInstrumentsbus:Consolidated12024-03-3104556499core:CurrentFinancialInstruments22025-03-3104556499core:CurrentFinancialInstruments32025-03-3104556499core:WithinOneYearbus:Consolidated2025-03-3104556499core:WithinOneYearbus:Consolidated2024-03-3104556499core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3104556499core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3104556499core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3104556499core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12025-03-3104556499core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-03-3104556499core:Non-currentFinancialInstrumentscore:AfterOneYear22025-03-3104556499core:Non-currentFinancialInstrumentscore:AfterOneYear22024-03-3104556499core:WithinOneYear2025-03-3104556499core:WithinOneYear2024-03-3104556499core:BetweenTwoFiveYearsbus:Consolidated2025-03-3104556499core:BetweenTwoFiveYearsbus:Consolidated2024-03-3104556499core:BetweenTwoFiveYears2025-03-3104556499core:BetweenTwoFiveYears2024-03-3104556499bus:PrivateLimitedCompanyLtd2024-04-012025-03-3104556499bus:FRS1022024-04-012025-03-3104556499bus:Audited2024-04-012025-03-3104556499bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3104556499bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP