FIELD SYSTEMS DESIGNS
HOLDINGS
PLC
CHAIRMAN’S
STATEMENT
The Board presents the results
of Field Systems Designs Holdings plc and its subsidiaries (FSD)
for the year ended 31 May
2024.
I
am pleased to report that FSD has now returned to a ‘normalised’
period of trading, no longer impacted by the disruption caused by
the COVID-19 virus and having adapted to the modern flexible ways
of working now apparent in most UK businesses. The further improved
Group financial results for the current year support the decisions
made by management to retain our core skilled resource base across
the Group, and consequently FSD presents itself to its industry as
a well-established Mechanical and Electrical contractor fully
equipped to offer a high-quality delivery.
It
will have been 30 years this October since FSD were formed by the
management buy-out of the Field Service Division of Bristol
Babcock; a lot has happened in those 30 years and it is our stated
intention that the FSD success story continues into the future.
Despite the turmoil that FSD has navigated, the values that
underpin FSD remain the same. The support shown to our staff and
their families, providing stability of employment, undertaking a
quality delivery for our clients, whilst not losing focus on the
needs of robust health and safety processes, and recognising the
effort made by our personnel; these all remain unchanged.
Furthermore without our employees support our company objectives
could not be fulfilled.
There has been a very positive
impact on the business from our promoted directors since their
appointments in July 2022; we
recognise the difference their input, and their taking of
responsibility has brought to the whole of FSD. We have also seen
the promotion of staff through the ranks filling the roles vacated
by some or our retirees, as well as filling those roles that have
been opened up by our increased levels of business. This was
particularly important in relation to our critically important site
activities where there has been a need to strengthen our resources
to supplement the existing teams.
In
previous reports I have highlighted the difficulties that the COVID
years created for our clients and consequently for FSD as a
business. However without any further unforeseen setbacks the
current order intake level is high with further opportunities
looking very promising. Successfully resourcing to meet these
challenges is key. We have managed that well over the years and
seen the company benefit; coping with changing site start dates,
moving programmes and at times late engineering changes. These test
our flexibility, but business is a partnership with teamwork
throughout our Mechanical and Electrical operations adapting to
these changes.
With the Power industry
currently uncertain as to how future demands should be met, our
focus has been almost entirely on the Water Industry. The water
utilities, whilst also suffering setbacks from the COVID outbreak,
are now very active meeting the demands of a growing population.
FSD, having sustained our reputation in the Water Industry during
the last 30 years are recognised as a technically skilled business,
both flexible and able to deliver to programme, and a competent
quality installer with the strength and depth of resources to
perform. The Board expect continued growth in the level of our
order book and will continue to build, train and create a workforce
to meet those demands.
D
K Bird
Chairman
PUBLICATION OF NON-STATUTORY
ACCOUNTS
The financial information set out in this
preliminary announcement does not constitute statutory accounts as
defined in the Companies Act
2006.
The group statement of financial position
as at 31 May 2024 and the group
income statement for the year then ended have been extracted from
the Group's 2024 statutory financial statements, which
have not yet been delivered to
the registrar of companies. The directors of Field Systems
Designs Holdings plc accept responsibility for this announcement
and confirm compliance with the AQSE Growth Market
rules.
STRATEGIC
REPORT
The directors present the
Strategic Report for Field Systems Designs Holdings Plc (‘the
Company’) and its subsidiary undertakings (together referred to as
‘the Group’) for the year ended 31 May
2024.
OPERATIONAL
PERFORMANCE
The Group achieved a turnover
of £17.8 million for the year to 31 May
2024, an improvement of 29.5% on last year. These results
show significantly improved turnover and profitability, which
reflect the reduced impact of COVID-19 on the business and an
improvement in the inflow of work from the UK Water Industry AMP7
delivery programme.
The Water Industry’s seventh
Asset Management Programme (AMP7) commenced in April 2020, and framework plans by water
utilities were rolled forward. The impact of COVID-19, and
conflicts between water utilities and OFWAT in challenging their
2020-2025 expenditure budgets, caused many new orders expected by
FSD under AMP7 to be delayed for three years, but now order intake
and consequential turnover are improving
rapidly.
Turnover was generated as
follows: |
2024 |
2023 |
|
£ |
£ |
Water and Sewage
treatment |
17,441,529 |
13,750,687 |
Power generation and Energy
from Waste |
365,018 |
- |
|
--------------- |
--------------- |
|
17,806,547 |
13,750,687 |
|
========= |
========= |
Group revenues include
transactions with two customers that amount to 10 per cent or more
of the Group's total annual revenues; the total amount of revenues
from those customers amounts to £8.8million from the Water and
Sewage treatment sector.
Trading conditions continued to
improve this year with growth in turnover and order intake, however
disrupted site activity impacted the continuity of working
programmes for site staff causing underlying gross margins to dip
slightly in the year to 9.0% from 9.5% last year. These are
expected to improve as site progress becomes more
efficient.
The Group made a gross profit
of £1,605,189 this year compared to a gross profit last year of
£1,307,256. Overall these improved market conditions left the Group
with operating profits for the year of £447,843 (2023:
258,037).
The consolidated results show a
group profit after tax of £468,696 (2023:
353,073).
BUSINESS
REVIEW
The Field Systems Designs Group
(FSD) focuses on delivering specialist mechanical and electrical
design and installation works. FSD successfully secured,
engineered, managed and installed a volume of Mechanical and
Electrical (M&E) installation projects during the year across
the sector as the Group strives to complete to budget a quality job
in a safe working manner and maintain its reputation as a respected
industry specialist.
Sales volumes in the Water
Industry in 2024 provided 98% of group turnover (2023: 100%). The
Group undertook a diversity of projects for a number of different
Water Utilities in many regions of the United Kingdom, working for multiple Tier One
contractors under AMP7 frameworks and supply-chain arrangements.
FSD was fully engaged on projects from frameworks in the water
sector this year and is engaging further with Tier 1 contractors in
the water industry, as the projects start to flow more fluently
under the final year of AMP7, and FSD looks ahead to AMP8. In 2024
2% of turnover was derived from the Power sector (2023: 0%) as
there were power station outage maintenance works undertaken during
the year.
The pipework fabrication
facility owned by the Group gives its mechanical subsidiary the
flexibility to respond to customer’s needs promptly when taking on
the mechanical elements of M&E installation contracts; The
Group has grown its client base by creating a reputation for
quality in-house mechanical fabrication and site installation
services.
PRINCIPAL RISKS AND
UNCERTAINTIES
The board regularly undertakes
a review of business risks and uncertainties confronting the Group
and evaluates the significant project risks affecting its business.
The following issues are the principal risks and uncertainties
faced by the Group.
Economic
The Group’s business may be
affected by market forces beyond its control. During a downturn all
competing companies operating in the same industry sectors will be
impacted by economic and political change that will alter the
volume and value of available work.
World
Markets
The impact of inflationary
pressures and market turbulence continue to impact the business
affecting both pricing and ease of supply. Similarly, the impact of
commodity pricing and supply as a consequence of the continuing war
in Ukraine has affected the
availability of commodity-derived products. The directors have
reviewed these implications on our business as part of our risk
management process. The short-term effects are inflationary and
there has been additional care taken over tender pricing and
duration of validity periods. The long-term relationships with our
supply chain aid our business to remain resilient and we also
endeavour to advise customers to consider carefully the longer
lead-times and volatile material prices as part of their order
placement programming strategy.
Cyclical
trading
The Group is heavily reliant on
the Water industry and its business is affected by the cyclical
nature of the UK market caused by the 5-year Asset Management
Programmes (AMPs) governed by OFWAT. The complexity of the OFWAT
process of draft determinations of forecast expenditure and
performance over the AMP period and how water companies deliver
their legal environmental obligations impacts the timing and
magnitude of the release of new orders. Whilst current political
and public demands for investment in UK water infrastructure may
alter this effect in future, historically the water industry has
suffered a downturn at the beginning and the end of each AMP as
competing companies are chasing a reduced volume of available
work.
Skilled
personnel
The Group is dependent on the
quality, attention and diligence of its personnel across the full
spectrum of its skill disciplines. The Group’s ability to attract,
retain, train and motivate its skilled management and personnel
will be reflected by business growth, profitability and a
reputation for quality work. The Group offers ‘added-value’ to its
customers by offering a superior quality of project management,
engineering and supervisory resource to complement its installation
services. It is this wealth of knowledge and experience that sets
FSD aside from its competition.
Health and
safety
The board reviews personnel
issues on a monthly basis and the Safety, Health, Environment and
Quality manager (SHEQ) ensures there is investment in training
programmes for site and management to broaden the competence,
knowledge and experience of its employees. The Group continues to
promote the further training and improvement of staff; benefitting
where applicable from the government Apprenticeship Levy. The Group
demands effective and successful management of health and safety
risks by its supply-chain and similar demands are rightly made by
its own customer base. Constant vigilance is paramount and any
accident can have serious consequences. The commitment to enforcing
safe working and adherence to regulation is strong at board level
and flows through the organisation through qualified specialists,
continual instruction and training. The Group is extremely aware of
the potential for an ‘incident’ to damage the Group and gives
constant attention to ensuring that this risk is kept to a minimum.
The board, supported by a
highly qualified health and safety specialist, endorses the
importance of vigilant health and safety
practices.
Long term contracts –
bidding
The majority of Group turnover
is from fixed price and target price contracts. The failure to
adequately assess from client’s specifications the full scope of
works, the correct pricing of that work and the time required to
complete the work may have serious ramifications on profitability.
There are specific risk management procedures in place to ensure
that prices estimated for fixed price contracts are accurate and to
ensure the correct costing of successful bids as the work
progresses. The Tender Approval Procedure (TAP) is a key risk
management tool used to minimise these risks. The TAP completion
process identifies tender project risks, assesses the probability
of their occurrence, their impact if they do occur and actions
necessary to manage them down to an acceptable level. This
procedure is used to ensure that commercial and contractual risks
are monitored and managed by the
board.
Long term contracts –
costing
Fixed price and target price
contracts may also be subject to cost and time overruns, and the
costs of additional work undertaken on variations may not be
properly measured or fully recovered from the customer. The Project
Summary Report (PSR) is a key risk management tool used to minimise
these risks. The PSR completion process quantifies the value of
project work undertaken after successful contract award, reviews
the potential commercial risks and highlights any safety,
technical, operational and environmental risks. This tool is used
to ensure that commercial and contractual risks are monitored and
managed by the board.
Competitiveness
The Group has a leading market position in
sectors such as the water industry, and has also historically
penetrated other sectors such as tunnelling, the power industry and
energy from waste market. Nevertheless in an increasingly
competitive environment and with cyclical volumes, accurate and
competitive pricing is key to a successful contract award. The
board constantly monitors the competitiveness of its cost base to
ensure that its pricing remains competitive. Regular benchmarking
and framework submissions also assist this process of
review.
Financial
instruments
The Group uses financial instruments when
required to provide a financing base for the Group’s operations.
The Group's financial instruments consist primarily of short-term
debtors and creditors. The directors regularly review the Group's
cash position to ensure that facilities exist for continuity of
funding and effective cash
management.
Cash
flow
The Group has a strong balance sheet and
access to additional debt funding, and trades comfortably within
its current working capital. Customers may require additional
project work to be undertaken and the Group may be required to fund
this work for a period of time until the additional costs can be
formally approved and funds received. The Group may also experience
an increase in the level of credit given to customers as a
consequence of a change in their financial status or payment
systems. In such circumstances there are short-term cash-flow
consequences which are managed carefully by the finance department
and any consequences
mitigated.KEY
PERFORMANCE INDICATORS (KPI’s)
The board uses both financial
and non-financial (operational) performance indicators in the
analysis and management of the business. The indicators relate both
to financial and contractual performance and to other non-financial
areas, including but not limited to, employees, health and safety,
quality assurance, customer satisfaction and the environment. KPI’s
are used by the management to run and monitor the business and many
of the trends and results provide information which is commercially
sensitive or is confidential in
nature.
Financial
The main financial KPI used by
the board is the measure of gross profit margin (being the gross
project profit contribution as a percentage of turnover), as
overheads can largely be controlled in line with budget, however
margins on contractual activity are key to annual profitability. An
overall target margin is set annually in advance after review of
overhead structure and subsequently represents the average bid
margin used in pricing projects. It is designed to cover Group
overheads plus an element of profit. The gross profit margin used
in the annual budgeting process is used to benchmark monthly
performance and provides for a degree of margin erosion due to
difficulties in fully recovering the value of additional works
requested by customers. This varies according to market
conditions.
The actual margin experience is
reflected in the reported results and a detailed review is
contained within the operational performance reported earlier in
the Strategic Report.
Non-financial
The board measures customer
satisfaction using an independent on-line survey assessment. A
rolling 12-month record is kept of customer feedback on project
completion with charitable donations used to encourage
participation. Customers are asked to complete answers to a number
of questions regarding the performance of FSD as a whole and also
at site level, on a scale of 1 (poor) to 5 (excellent) including
such areas as the focus on Safety and the Environment, completion
of site work to programme, contract financial management and
standard of workmanship. The responses are used by the board as an
independent confirmation of group performance levels and negative
feedback is vigorously followed up and improvement measures
implemented. The group targets an average score of 4.5 and the
overall responses have been very close to this target with an
average of 4.4 (2023: 4.4) during the
year.
The ongoing independent
assessments of the Group’s Safety, Quality and Environmental
Standards are key to it maintaining the efficiency of its
operational performance and adherence to high levels of site safety
and environmental awareness.
The FSD Group is approved to
the Quality Management Standard ISO 9001:2015, has an environmental
management system approved to ISO 14001:2015, and a safety
management system approved to ISO 45001; the standard for
Occupational Health & Safety. FSD has also achieved a
BSI-accredited Building Information Modelling (BIM) Standard BS EN
19650-2:2018. Achilles UVDB, the Utilities Sector Vendor Database
performance assessor, regularly reviews the Group's processes for
managing and installing electrical services, as well as its fault
resolution procedures. The results of the 2024 Achilles audit were
again excellent, reflecting 100% scores in all 4 areas of the
Management System Evaluation and 100% in all 4 areas of the Onsite
Assessment; these assessments look at areas of health & safety,
environment, quality and social corporate responsibilities. The
Group board has both corporate and personal responsibility to
ensure that its operations are managed in a safe and
environmentally controlled manner. In common with its industry the
Group measures its record on Health & Safety using an annual
Accident Frequency Rate (AFR) chart showing lost time accidents per
100,000 man-hours worked. The AFR is currently zero (2023: zero).
The group has recently achieved over 1.81 million man-hours without
a reportable incident.
PENSIONS
The FSD pension scheme’s
funding position, based on the year-end actuarial review, has
reduced from a surplus of £265,000 at the start of the year to a
deficit of £10,000 at the end of the year. The Company has made
provision for the deficit.
The scheme has secured a buy-in
since the year-end where the assets of the scheme have been sold to
secure its’ members’ benefits with a reputable insurance
company.
QUALITY
ASSURANCE
FSD is approved to the Quality Management
Standard BS EN ISO 9001:2015. The British Standards Institute (BSI)
and Achilles, the Utilities Sector procurement performance
assessor, regularly review the group's processes for managing and
installing electrical services, as well as its fault resolution
procedures. Recent assessments have again been successfully
completed with excellent results from the UVDB Verify audits. The
Group is committed to a strategy that provides its clients with a
high-quality service that conforms to the client’s requirements.
This strategy includes a strong management commitment to quality,
the recruitment and retention of high calibre, experienced and
well-trained staff, properly documented procedures, processes and
controls, and compliance with all regulatory and legal
requirements. Quality Audits continue to be carried out across
group sites on a regular basis to ensure compliance and to improve
the group’s activities. The annual management review meeting
assesses the group’s performance against targets and sets new
targets.
ENVIRONMENT
FSD has an environmental
management system approved to the international environment
standard, ISO 14001:2015. The BSI and Achilles regularly review the
Group's processes for managing its impact on the environment. The
Group achieved its Achilles (Carbon Reduction Certification)
accreditation in 2020 and has since been striving to minimise harm
to the environment, to prevent pollution and to use best practice
environment solutions wherever possible to minimise its carbon
foot-print. A risk assessment approach is used to manage
environmental matters, and to identify and assess key environmental
hazards arising from business activities and manage them
appropriately. FSD continues to report under the Toitū carbon
footprint reduction programme through Achilles. An absolute
reduction in Category 1 and 2 emissions of 289.90 tCO2e has been
achieved against the base year. A reduction in emissions intensity
(for Category 1, 2 and mandatory Category 3 and 4 emissions) of
0.79 tCO2e/ £M turnover has been achieved based upon a 4-year
rolling average, adjusted for inflation.
HEALTH AND
SAFETY
A
commitment to Health and Safety is the Group’s number one priority.
Every Board meeting starts by focusing on preserving high safety
standards and promoting a positive safety culture within the Group,
to ensure that our employees, customers, suppliers and the public
are kept safe. This commitment is supported by qualified health and
safety specialists and an investment in training for site and
management to broaden the competence, knowledge and experience of
its employees. This is assisted by expert guidance provided by
MAKEUK, ECA and CITB. FSD has a safety management system
implemented across all sites that has successfully been approved to
the Health and Safety Management System BS ISO 45001:2018
Occupational health and safety management systems (the
internationally recognised standard for management of occupational
health and safety risks). The Group achieved a ROSPA (Royal Society
for the Prevention of Accidents) President’s award again this year,
the ultimate symbol of achievement in safety and excellence. This
RoSPA President's (10 consecutive Golds) Award was awarded having
achieved a further 10th Gold award this year endorsing FSD’s Gold
Medal Award status. FSD has also gained Constructionline Platinum
certification.
EMPLOYEES
Our employees are fundamental
to the success of the Group and we aim to be a responsible employer
in our approach to the provision of training and remuneration and
by making the health, safety and well-being of our employees one of
our primary considerations in the way we do business. We are
pleased to place on record our appreciation of the efforts and
expertise demonstrated by our employees, who continue to make a
significant contribution to the Group. Employee numbers remained
constant during the year with an average of 130 despite the
improvement in turnover. Management disseminates information to
staff within the bounds of commercial confidentiality and consults
with them at all levels on matters that affect the progress of the
Group and concerns them as employees.
CORPORATE GOVERNANCE
AND s172 REPORTING
The Group recognises its
responsibilities to the people it employs, its customers and
suppliers, its shareholders, the wider community, and the
environment. In accordance with section 172 of the Companies Act
2006 the directors undertake to act in a way most likely to promote
the long-term success of the Group for the benefit of its
stakeholders. The preceding strategies outlined in this report
demonstrate the Group’s concern for the interests of its employees,
its primary commitment to health and safety for its employees,
customers, suppliers and the general public, and the instruments it
uses to monitor the quality of its services and customer
satisfaction. The Group has achieved accreditations, monitored
externally, which are used to review the processes it operates to
lessen its impact on the community and the environment. The Board
of directors meet quarterly to fulfil their duties and use
bi-annual trading statements to communicate coherently the Group’s
performance to its members. Operational duties are delegated to an
executive management team who meet monthly to review our complex
business operations and are charged with maintaining the reputation
of the Group for high standards of business conduct by identifying,
evaluating, managing and mitigating the risks faced by the Group.
FSD are a well-managed, responsible and ethical Group and are
determined to be widely recognised for our quality of installation,
the skills of our people and the seriousness with which we take our
corporate responsibilities.
OUTLOOK
The Group’s principal source of
revenue historically has been from the Water Industry. Sales
volumes in the Water Industry grew rapidly this year as AMP7
expenditures have at last got underway. The AMP spend programme
officially commenced in April 2020,
was significantly hampered by COVID-19, and so with less than a
year remaining until April 2025 there
is a mountain of infrastructure projects remaining to complete. FSD
are recognised as water industry specialists and the financial
results of the business are tied to the success of the sector and
the water companies’ 5-year programmes of work allocated to their
supply chain.
There is traditionally a dip in
construction activity between AMPs which can prove troublesome to
navigate, however the group management team has been predicting
that this would not be the reality between AMP7 and AMP8 and this
is now proving to be the case, with a steady rise in activity more
likely.
The majority of water companies
are rolling forward their arrangements for AMP8 with their
incumbent Tier-1 supply chains which represent FSD’s client-base
and hence the strong market position for FSD is further
enhanced.
The number of infrastructure
schemes they intend to roll out for AMP8 exceeds those anticipated
for the AMP7 programme, undoubtedly stimulated by the political and
public push for investment in their assets for the good of the
environment, the health of people consuming water, and those
reliant upon our rivers and sea, both in pursuit of leisure
activities and employment.
The water companies are having
their performance quite rightly scrutinised by the Environment
Agency, Government, the Media and the Public themselves, and FSD
are in a good place to support the required work of them literally
cleaning up their act.
The initial delay in releasing
projects until this late stage of the five-year cycle did cost
businesses like FSD that were anticipating an earlier step-up in
investment and engineering activity. However, the acceleration in
expenditure for the remainder of the AMP7 cycle until 2025, and now
beyond into AMP8, with FSD expecting to be a benefactor of this
growth, means that the Board is looking forward to better
performance and trading results ahead.
FSD have already secured
£20million (2023: £8m) of revenue for the next financial year so
have entered the new year with good momentum. We acknowledge the
current inflationary pressures in the UK economy and will continue
to focus on maintaining margins from our operations, and mitigating
increases in associated commodity and energy costs, as well as
other challenges in our supply
chain.
The Board continues to react to
customer demands and keep standards high, whilst creating
operational efficiencies from the improved turnover, and so leave
the Group in prime condition for the longer-term opportunities
ahead.
On behalf of the
board
Nigel
Billings
Managing
Director
FIELD SYSTEMS DESIGNS
HOLDINGS
PLC
GROUP INCOME
STATEMENT
for the year ended
31 May
2024
|
2024 |
2023 |
|
|
£ |
£ |
|
|
|
|
|
TURNOVER |
17,806,547 |
13,750,687 |
|
|
|
Cost of
sales |
(16,201,358) |
(12,443,431) |
|
_______ |
_______ |
GROSS
PROFIT |
1,605,189 |
1,307,256 |
|
|
|
Administrative
expenses |
(1,157,346) |
(1,049,219) |
|
_______ |
_______ |
GROUP OPERATING
PROFIT |
447,843 |
258,037 |
|
|
|
Interest receivable and similar
income |
47,111 |
31,269 |
|
|
|
Interest payable and similar
charges |
(4,672) |
(2,701) |
|
|
|
PROFIT ON
ORDINARY |
_______ |
_______ |
ACTIVITIES
BEFORE TAXATION |
490,282 |
286,605 |
|
|
|
|
|
|
Taxation |
(21,586) |
66,468 |
|
_______ |
_______ |
PROFIT ON ORDINARY
ACTIVITIES |
|
|
AFTER
TAXATION ATTRIBUTABLE TO THE
OWNERS OF THE PARENT COMPANY |
468,696
_______
|
353,073
_______
|
|
|
|
Remeasurement gain arising
on defined benefit pension
scheme |
24,000
|
61,000
|
Deferred tax movement
on remeasurement arising on
defined benefit
pension scheme |
(6,000) |
(15,000) |
|
_______ |
_______ |
|
18,000 |
46,000 |
|
_______ |
_______ |
TOTAL COMPREHENSIVE
INCOME |
|
|
ATTRIBUTABLE TO THE
OWNERS |
486,696 |
399,073 |
OF THE PARENT
COMPANY |
|
|
|
====== |
====== |
EARNINGS
PER
SHARE |
|
|
Basic |
8.7p |
6.5p |
|
====== |
====== |
|
|
|
Diluted |
8.7p |
6.5p |
|
====== |
====== |
|
|
|
All operations are
continuing.
FIELD SYSTEMS DESIGNS
HOLDINGS PLC
GROUP STATEMENT OF
FINANCIAL POSITION
As at 31 May 2024
|
|
2024 |
2023 |
|
|
|
£ |
£ |
|
FIXED
ASSETS |
|
|
|
|
Tangible
assets |
|
603,402 |
451,402 |
|
|
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS |
|
|
|
|
Stock – raw
materials |
|
66,418 |
66,035 |
|
Debtors |
|
5,794,538 |
4,158,662 |
|
Cash at bank and in
hand |
|
2,592,710 |
2,262,025 |
|
|
|
________ |
________ |
|
|
|
8,453,666 |
6,486,722 |
|
|
|
________ |
________ |
|
CREDITORS |
|
|
|
|
Amounts falling due within one
year |
|
6,222,408 |
4,701,925 |
|
|
|
________ |
________ |
|
NET CURRENT
ASSETS |
|
2,231,258 |
1,784,797 |
|
|
|
________ |
________ |
|
TOTAL ASSETS LESS
CURRENT |
|
|
|
|
LIABILITIES |
|
2,834,660 |
2,236,199 |
|
|
|
|
|
|
CREDITORS |
|
|
|
|
Amounts falling due after more
than one year |
|
113,891 |
12,126 |
|
|
|
|
|
|
PROVISIONS FOR
LIABILITIES |
|
|
|
|
Deferred
taxation |
|
- |
- |
|
Post-employment employee
benefits |
|
10,000 |
- |
|
|
|
________ |
________ |
|
NET
ASSETS
|
|
2,710,769
|
2,224,073
|
|
|
|
======= |
======= |
|
CAPITAL AND
RESERVES |
|
|
|
|
Called up share
capital |
|
569,250 |
569,250 |
|
Share premium
account |
|
158,750 |
158,750 |
|
Other
reserves |
|
370,033 |
370,033 |
|
Profit and loss
account |
|
1,612,736 |
1,126,040 |
|
|
|
________ |
________ |
|
TOTAL SHAREHOLDERS’
FUNDS |
|
2,710,769 |
2,224,073 |
|
|
|
======= |
======= |
|
|
|
|
|
|
|
Approved by the board and
signed on behalf of the board and authorised for issue
on
7
November 2024 by:-
Bruce
Smith.........................................Director
Nigel
Billings.......................................Director