ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 2022-03-312022-03-312022-03-310R McCombe is a director and member of Ronnie McCombe Consulting LLP. During the year the group paid consultancy fees of £41,704 (2021: £14,531) to Ronnie McCombe Consulting LLP. The group holds loan notes due to BGF Investments LP (shareholders) who exercise significant influence over the group. At the year end the group owed £3,000,000 (2021: £4,030,000) to BGF Investments LP. During the year interest of £328,838 (2021: £373,000) was paid in respect of the loan notes.falsefalse2021-04-01false711 11000495 2021-04-01 2022-03-31 11000495 2020-04-01 2021-03-31 11000495 2022-03-31 11000495 2021-03-31 11000495 2020-04-01 11000495 c:CompanySecretary1 2021-04-01 2022-03-31 11000495 c:Director1 2021-04-01 2022-03-31 11000495 c:Director2 2021-04-01 2022-03-31 11000495 c:Director2 2022-03-31 11000495 c:Director3 2021-04-01 2022-03-31 11000495 c:Director4 2021-04-01 2022-03-31 11000495 c:Director5 2021-04-01 2022-03-31 11000495 c:Director6 2021-04-01 2022-03-31 11000495 c:Director7 2021-04-01 2022-03-31 11000495 c:Director8 2021-04-01 2022-03-31 11000495 c:RegisteredOffice 2021-04-01 2022-03-31 11000495 d:PlantMachinery 2021-04-01 2022-03-31 11000495 d:MotorVehicles 2021-04-01 2022-03-31 11000495 d:FurnitureFittings 2021-04-01 2022-03-31 11000495 d:ComputerEquipment 2021-04-01 2022-03-31 11000495 d:Goodwill 2021-04-01 2022-03-31 11000495 d:CurrentFinancialInstruments 2022-03-31 11000495 d:CurrentFinancialInstruments 2021-03-31 11000495 d:Non-currentFinancialInstruments 2022-03-31 11000495 d:Non-currentFinancialInstruments 2021-03-31 11000495 d:CurrentFinancialInstruments d:WithinOneYear 2022-03-31 11000495 d:CurrentFinancialInstruments d:WithinOneYear 2021-03-31 11000495 d:Non-currentFinancialInstruments d:AfterOneYear 2022-03-31 11000495 d:Non-currentFinancialInstruments d:AfterOneYear 2021-03-31 11000495 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-03-31 11000495 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2021-03-31 11000495 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-03-31 11000495 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2021-03-31 11000495 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2022-03-31 11000495 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2021-03-31 11000495 d:ShareCapital 2021-04-01 2022-03-31 11000495 d:ShareCapital 2022-03-31 11000495 d:ShareCapital 2020-04-01 2021-03-31 11000495 d:ShareCapital 2021-03-31 11000495 d:ShareCapital 2020-04-01 11000495 d:SharePremium 2021-04-01 2022-03-31 11000495 d:SharePremium 2022-03-31 11000495 d:SharePremium 2020-04-01 2021-03-31 11000495 d:SharePremium 2021-03-31 11000495 d:SharePremium 2020-04-01 11000495 d:CapitalRedemptionReserve 2021-04-01 2022-03-31 11000495 d:CapitalRedemptionReserve 2022-03-31 11000495 d:CapitalRedemptionReserve 2021-03-31 11000495 d:CapitalRedemptionReserve 2020-04-01 11000495 d:RetainedEarningsAccumulatedLosses 2021-04-01 2022-03-31 11000495 d:RetainedEarningsAccumulatedLosses 2022-03-31 11000495 d:RetainedEarningsAccumulatedLosses 2020-04-01 2021-03-31 11000495 d:RetainedEarningsAccumulatedLosses 2021-03-31 11000495 d:RetainedEarningsAccumulatedLosses 2020-04-01 11000495 c:OrdinaryShareClass1 2021-04-01 2022-03-31 11000495 c:OrdinaryShareClass1 2022-03-31 11000495 c:OrdinaryShareClass1 2021-03-31 11000495 c:OrdinaryShareClass2 2021-04-01 2022-03-31 11000495 c:OrdinaryShareClass2 2022-03-31 11000495 c:OrdinaryShareClass2 2021-03-31 11000495 c:OrdinaryShareClass3 2021-04-01 2022-03-31 11000495 c:OrdinaryShareClass3 2022-03-31 11000495 c:OrdinaryShareClass3 2021-03-31 11000495 c:OrdinaryShareClass4 2021-04-01 2022-03-31 11000495 c:OrdinaryShareClass4 2022-03-31 11000495 c:OrdinaryShareClass4 2021-03-31 11000495 c:OrdinaryShareClass5 2021-04-01 2022-03-31 11000495 c:OrdinaryShareClass5 2022-03-31 11000495 c:OrdinaryShareClass5 2021-03-31 11000495 c:FRS102 2021-04-01 2022-03-31 11000495 c:Audited 2021-04-01 2022-03-31 11000495 c:FullAccounts 2021-04-01 2022-03-31 11000495 c:PrivateLimitedCompanyLtd 2021-04-01 2022-03-31 11000495 d:Subsidiary1 2021-04-01 2022-03-31 11000495 d:Subsidiary1 1 2021-04-01 2022-03-31 11000495 d:Subsidiary2 2021-04-01 2022-03-31 11000495 d:Subsidiary2 1 2021-04-01 2022-03-31 11000495 d:Subsidiary3 2021-04-01 2022-03-31 11000495 d:Subsidiary3 1 2021-04-01 2022-03-31 11000495 d:Subsidiary4 2021-04-01 2022-03-31 11000495 d:Subsidiary4 1 2021-04-01 2022-03-31 11000495 d:Subsidiary5 2021-04-01 2022-03-31 11000495 d:Subsidiary5 1 2021-04-01 2022-03-31 11000495 c:Consolidated 2022-03-31 11000495 c:ConsolidatedGroupCompanyAccounts 2021-04-01 2022-03-31 11000495 2 2021-04-01 2022-03-31 11000495 4 2021-04-01 2022-03-31 11000495 6 2021-04-01 2022-03-31 11000495 d:EntityControlledByKeyManagementPersonnel5 d:RentalIncomeTransactions 2021-04-01 2022-03-31 11000495 d:EntityControlledByKeyManagementPersonnel5 d:RentalIncomeTransactions 2022-03-31 11000495 d:EntityControlledByKeyManagementPersonnel4 d:ManagementRechargesServices 2021-04-01 2022-03-31 11000495 d:EntityControlledByKeyManagementPersonnel4 d:ManagementRechargesServices 2022-03-31 11000495 d:EntityControlledByKeyManagementPersonnel3 d:RentalExpenseTransactions 2021-04-01 2022-03-31 11000495 d:EntityControlledByKeyManagementPersonnel3 d:RentalExpenseTransactions 2022-03-31 11000495 d:KeyManagementIndividualGroup1 d:RentalIncomeTransactions 2021-04-01 2022-03-31 11000495 d:KeyManagementIndividualGroup1 d:RentalIncomeTransactions 2022-03-31 11000495 d:EntityControlledByKeyManagementPersonnel2 d:ManagementRechargesServices 2021-04-01 2022-03-31 11000495 d:EntityControlledByKeyManagementPersonnel2 d:ManagementRechargesServices 2022-03-31 11000495 d:EntityControlledByKeyManagementPersonnel1 d:ManagementRechargesServices 2021-04-01 2022-03-31 11000495 d:KeyManagementIndividualGroup2 d:ManagementRechargesServices 2021-04-01 2022-03-31 11000495 d:KeyManagementIndividualGroup3 d:InterestFeesOtherIncomeTransactions 2021-04-01 2022-03-31 11000495 d:KeyManagementIndividualGroup3 d:InterestFeesOtherIncomeTransactions 2022-03-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 11000495
















HYDROCK HOLDINGS LIMITED




ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2022


































img6482.png


HYDROCK HOLDINGS LIMITED

 
COMPANY INFORMATION


DIRECTORS
H D Easterbrook 
S Elliott (appointed 1 August 2021)
M Hilton 
B J McConnell 
M Y Michael 
P L Oldham 
C Tully 
R McCombe 




COMPANY SECRETARY
M Y Michael



REGISTERED NUMBER
11000495



REGISTERED OFFICE
Over Court Barns
Over Lane

Almondsbury

Bristol

Avon

BS32 4DF




INDEPENDENT AUDITORS
Bishop Fleming LLP
Chartered Accountants & Statutory Auditors

10 Temple Back

Bristol

BS1 6FL






HYDROCK HOLDINGS LIMITED


CONTENTS



Page
Group strategic report
 
1 - 7
Directors' report
 
8 - 9
Independent auditors' report
 
10 - 13
Consolidated statement of comprehensive income
 
14
Consolidated statement of financial position
 
15
Company statement of financial position
 
16
Consolidated statement of changes in equity
 
17
Company statement of changes in equity
 
18
Consolidated Statement of cash flows
 
19 - 20
Consolidated analysis of net debt
 
21
Notes to the financial statements
 
22 - 43



HYDROCK HOLDINGS LIMITED

 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2022

INTRODUCTION
 
The directors present their strategic report for Hydrock Holdings Limited (“the Company” or “HH”) and subsidiaries for the year ended 31 March 2022. 

PRINCIPAL ACTIVITY

The principal activity of HH in the year under review was that of a holding company and the provision of consultancy and management services. 

BUSINESS REVIEW
 
HH is a holding company, owning the entire issued share capital of three trading entities:
Hydrock Consultants Limited (“HCS”), acquired on 15th August 2018;
Hydrock MRB Limited (“HMRB”), acquired on 23rd October 2019; and
Kelly Taylor & Associates Limited (“KTA”), acquired on 2nd March 2021.

These accounts consolidate HH, HCS, HMRB and KTA together with a dormant entity Willoughby (1000) Limited (all together “the Group” or “Hydrock”). 

Group turnover in the year was £59m (2021 - £42m), an increase of 40%.
Gross profits increased by 53% to £19.7m at a margin of 33% (2021 - £12.9m, 31%).
Operating profits before exceptional items for the year were £4.2m (2021 - £1.9m) reflecting a margin of 7.1% (2021 – 4.7%). 

These represent Hydrock’s best year end trading results to date and the directors are very pleased with the results. 
A continued focus by the directors on growth and investment in the business has delivered this success. In addition to the robust financial management, this success is also the result of a sustained focus on client management, product development, and brand profile. 

Highlights include:
 
Growth in the delivery of energy and sustainability advice to clients across all services. This includes calculating and reporting on embodied carbon in the design of buildings and advising clients on how to minimise carbon from all decision-making.
 
Development of products to address emerging legislation and market drivers, such as the role played by ESG factors in investment decisions. This includes a carbon verification and validation product which can be applied to major infrastructure development, such as HS2, as well as to property portfolios; StratEV, a proprietary software modelling tool to advise clients on the opportunities and scope for investment in electric vehicle charging infrastructure; and a digital approach to the Building Safety Bill to gather the required ‘golden thread’ of information to verify the fire safety of the building design.

Continued evolution of a key client programme, which accounted for approximately one third of the total fee income. A significant number of staff completed a work-winning workshop to develop skills still further in building client relationships.  Further work-winning programmes are also scheduled. 

Sustained media campaign in the property and built environment sector media which has positioned Hydrock as a leading commentator on issues such as the Building Safety Bill, the government’s planned investment in nuclear power, and the impact of changes to EPC regulations on property investors and occupiers.

Page 1


HYDROCK HOLDINGS LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022

Group trading for the new financial year to 31 March 2023 has continued with strong growth in sales and profits. The first quarter results to 30 June 2022 have recorded sales of £16.8m, an increase of 30% on 2021, with underlying operating profits of £1m. The order book is also at record levels, providing good short and medium term visibility.  The directors remain optimistic about the current financial year.
The balance sheet at year end reflects the strong trading results, with net assets of £6.8m (2021 - £4.3m).


PRINCIPAL RISKS AND UNCERTAINTIES
 
Covid-19
 
The successful adaptation to hybrid working and increased use of digital tools, first adopted at the start of the pandemic, continued to be deployed with great effect during the year, as Covid remained a challenge to wider society. 
Our clients and markets remained resilient and the latter stages of the pandemic had no noticeable impact on the business. A balance of collaborative, face-to-face working, and remote working continues with great success in the business and reflects the breadth of our geographic coverage, with clients, partners and employees increasingly working in dynamic project environments.


The UK Economy

The first half of 2022 has seen a number of adverse developments in the UK economy, including rapidly increasing inflation, rising interest rates, declining GDP growth and the risk of a recession.  The supply chain issues from the pandemic have also continued with both material and labour shortages impacting economic activity.  The war in the Ukraine will only exacerbate these challenges going forward.
The directors are very alert to these risks and possible impact on our financial performance. Hydrock has a number of resilient characteristics that provide some protection from these challenges, including:

Diversity: Hydrock is hugely diverse in its clients, sectors, regions and services, with no reliance or concentration risks.
Sectors: Many of Hydrock’s focus sectors are largely shielded from an economic downturn as they benefit from committed investment plans.  These include energy, logistics and distribution, technology, healthcare and public sector.
Legislation:  New legislation (such as the Building Safety Bill 2022 and Fire safety Bill 2021) and regulation (such as Part L of the Building Regulations 2022 or new EPC regulations) is driving demand for Hydrock’s solutions, regardless of economic conditions. 
Contracts: Hydrock benefits from long term projects and contracts with clients, often over several years.  They are committed, funded projects which are expected to continue regardless of economic conditions.

The directors are not complacent and a number of Hydrock KPIs and reports are in place to closely monitor the situation.  These include detailed analyses on the level of enquiries, fee proposals, win rates, new orders secured and monthly updating of all project forecasts.  Hydrock’s management and delivery teams also stay close to clients to ensure we understand their position and outlook.  The directors will not hesitate to take further action should the risks and uncertainties change in the coming months recognising our culture, brand and management processes are strong enough to withstand such market issues.


Page 2


HYDROCK HOLDINGS LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022

Other Key Risks & Uncertainties

A prudent liquidity and cash flow risk management policy is operated, forecasting short and medium-term working capital requirements, and maintaining sufficient cash and availability of funding through an adequate amount of committed credit facilities and borrowings.
The Group’s interest rate risk arises primarily from borrowings and other facilities used to fund working capital. Management monitor borrowing levels and market interest rates on a regular basis to identify and consider options to mitigate any exposure to ensure this remains appropriate to the Group’s circumstances. Hydrock also mitigates risk through our focus on market intelligence and market analysis. This is led by our Innovation Delivery team who support all practice areas with this analysis, and also develop appropriate new offerings to clients based on emerging trends and market intelligence, which ensure we are well-positioned to deliver new, long-term consultancy advisory work.



KEY PERFORMANCE INDICATORS
 
Hydrock monitors performance by a number of measures including monthly management accounts and dashboard reports.  These include relevant KPIs such as profit and loss accounts (company and divisional), cash flow,  gross and operating margins, debtor days, work in progress, order book, new work winning and enquiry levels.

The Group also monitors key non-financial KPIs such as staff engagement, client satisfaction and health and safety matters. Hydrock has an excellent health and safety record, including having amassed 8.1 million hours without a reportable accident (as defined by RIDDOR 2013).

The Group holds regular board and various other formal meetings covering operations, business development, marketing, IT and HR.

DIRECTORS' STATEMENT OF COMPLIANCE WITH DUTY TO PROMOTE THE SUCCESS OF THE GROUP
 
Introduction

The directors act in good faith to continually balance the success of the Group and the rewards to its shareholders against many other factors, including ensuring that:

business is conducted morally and ethically, in line with Hydrock’s values and purpose;
short-term gains do not have an adverse consequence on the Group’s long-term strategy, success and benefits;
employee welfare, training and interests are taken care of;
customer and supplier relationships are strong, mutually beneficial and comply with the Group’s policies (such as anti-bribery and corruption, anti-slavery and human trafficking and corporate social responsibility); and
the Group acts as a ‘force for good’ both through its delivery of services and as a member of its local communities, with any impacts considered as a result of Hydrock’s operations.

Page 3


HYDROCK HOLDINGS LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022

Our Values

Underpinning this approach is Hydrock’s ethos, communicated to all staff and stakeholders, including clients and suppliers, using our ten values:

1.We create a genuine, fun atmosphere in our work and a place where people can express themselves.
2.We believe in the strength of diversity and inclusively in our workforce.
3.We are ambitious and we keep our promises.
4.We are committed to giving something back.
5.We respect each other and work for a common goal.
6.We create an environment where our people can thrive.
7.We believe our families come first.
8.When challenges arise, we step forwards, not backwards.
9.We want our staff to take pride in and ownership of the work they do.
10.We continually seek to improve our governance and sustainability.

Hydrock’s approach and respect of these values is evidenced in a number of ways, including:

introduction of three ‘Employee Resource Groups’ (ERG) to cover diversity, equity and inclusivity (“DEI”). With supporting funds, the ERGs are shaping learning experiences for all staff, informing them of the importance of DEI on a growing business like Hydrock;
publication of our first-ever ESG strategic report in March 2022. This establishes our five capitals model as our strategic approach and details achievements to date, for example becoming a ‘climate perks’ accredited employer, and priorities for the future including developing a sustainable procurement policy;
investment in a learning and development programme. This starts with the on-boarding experience, a two-day in-person induction, and also includes tailored programmes for early-career professionals through to senior leaders, with emphasis on personal skills, emotional intelligence and commercial acumen;
intelligence-led development of new products and thought-leadership. These advise clients on strategic decision-making around issues such as energy transition, decarbonisation, and asset optimisation through investment in renewable energy and the adaptation of infrastructure to mitigate impacts of climate change;
post-pandemic, in-person support for local charities through teams taking a ‘day off for good causes’, and attending school and college STEM events. The STEM events help demonstrate that engineering and sustainability offer an exciting future career choice;
creative thinking to support new market-led concepts such as a means to calculate the requirements for electric vehicle charging infrastructure, or spaces that encourage safe and inclusive learning experiences, for example the multi-award winning Deaf Academy and Faculty of Engineering at the University of the West of England;
Hydrock continued to deliver on client projects, as evidenced by the record high in sales; and
supplier payments were maintained and any liabilities created during the early months of the pandemic were fully repaid to all parties.Despite the challenges and restrictions posted by the pandemic during the financial year, Hydrock and its people have continued to respect and follow these values.  For example:


Page 4


HYDROCK HOLDINGS LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022

Engagement with Employees

Recruiting, retaining and developing a highly skilled workforce is a core part of Hydrock’s continued success and future strategy. The Group is committed to a policy of recruitment and promotion on the basis of aptitude and ability without discrimination of any kind and to training for the existing and future needs of the business. Full and fair consideration is given to all applications for employment made by disabled persons, who are also given equal consideration for training and career development.

Our dedicated Learning and Development team have established a series of career and personal development programmes for staff from graduate entry level to the most senior directors. These programmes all provide active learning experiences around areas such as negotiation skills, personal brand, leadership and emotional intelligence. In addition, all employees have had the opportunity to take part in mindfulness sessions, and attend webinars on emerging areas such as managing remote teams, and how to work effectively from home. 

Hydrock communicates actively and regularly with its employees using a wide variety of initiatives. These include:

monthly “check in” reviews;
regular staff pulse surveys;
webcasts from the CEO;
bulletins detailing changes and updates to processes;
in-person and online learning and social activities, for example guest speakers for events such as International Women’s Day, Christmas competitions, and 5-a-side football; and
a company Intranet that is updated daily with news and information.

Regular meetings are also held between staff and management at all levels across the business.

A five year strategic plan is produced every year including historical results and forecasts. This is circulated to all staff, followed by presentations to each office and discussion and debate.

Employee involvement in Hydrock’s performance is encouraged and maintained by disclosure of financial results and participation in a companywide profit-sharing bonus scheme. 52 employees, including the Directors, also hold an equity interest in Hydrock.

Engagement with Clients and Suppliers

Client retention and satisfaction is a core strategic pillar for Hydrock, with the delivery of exceptional advice and service of paramount importance to ensure we continue to achieve the high level of repeat business that we currently enjoy. 

The importance of this is emphasised throughout the business and is a core part of our ongoing learning and development programmes which include sessions that help staff to understand and recognise the importance of developing long-term, trusted relationships with our clients.

We monitor client satisfaction through a client feedback programme with recommendation scores which averaged at 9.1 our of 10 for 2022 (8.75 out of 10 in 2021). KPI’s are in place to perform regular reviews with our key clients.

Hydrock also regularly uses a wide pool of third-party suppliers, including other consultants and sub-contractors. Their involvement is often a critical part of the overall service Hydrock delivers to clients, hence it is important for suppliers to operate at the same high professional standards as Hydrock. Suppliers are engaged through a comprehensive procurement process that ensures effective controls are in place for competency, compliance, technical quality and financial strength.

Page 5


HYDROCK HOLDINGS LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022

STREAMLINED ENERGY & CARBON REPORTING

Policy & Strategy
 
Hydrock is committed to achieving Net Zero emissions by 2030 for scope 1 and 2 emissions from a base year of our year ended 31 March 2020.  We intend to achieve Net Zero for scope 3 emissions by no later than 2050 and will revise this target date after finalising our scope 3 inventory.  Hydrock has also committed to setting a near-term science-based target (“SBTs”) and intend to submit this to the SBT Institute in 2022. Hydrock is exploring opportunities for further carbon reduction throughout our corporate value chain.

Responsibility
 
Responsibility for carbon reduction is led at Board level and supported with action planning through the Hydrock Sustainability Working Group (“SWG”). The SWG core members and wider group of representatives represent all Hydrock disciplines, locations and levels of seniority and include a Board sponsor in the core group. They consider, and where necessary, challenge Hydrock’s commitments and processes to ensure that the company operates in a sustainable manner that seeks to continually improve our environmental, social and economic impacts, both close to home and in wider society. Along with the Board, the SWG is responsible for ensuring that the targets set are achieved and will help deliver a sustainable Hydrock. 
Hydrock's in-house Smart Energy and Sustainability (“SES”) specialists develop our carbon strategy on behalf of the SWG, and act as the technical advisors to the SWG and Board for Hydrock's journey to Net Zero and beyond. 

Methodolody
 
The methodology used in the creation of this report including organisational boundaries and scoping of greenhouse gas emissions is based on Greenhouse Gas (“GHG”) GHG Protocol. UK Government emission conversion factors for GHG were used for reporting. 
Hydrock has carried out a detailed assessment of the buildings in which we operate and the vehicles that are owned and controlled by the organisation and used for business travel purposes. For fuel usage, a fuel-based approach was used. The majority of oil, gas and electricity data was taken directly from meter readings or invoices. However, when a reading was unavailable, a value was calculated using pro-rata extrapolation, benchmarking or comparative data from a similar asset, as instructed by the reporting guidance. In previous reporting, business travel in staff owned vehicles had been reported under scope 1, this has now been separated out for all reporting periods and included in scope 3.  

Scope 3 emissions

Our organisation understands that Scope 3 emissions typically represent the largest source of emissions for companies and present the most significant opportunities to influence GHG reductions. We are actively developing a full corporate GHG emissions inventory in line with GHG Protocol. Our full scope 3 inventory will be included in an updated Net Zero Roadmap due to be published in August 2022. Scope 3 emissions relating to business travel in staff owned vehicles have been included in this report.

Energy Efficiency

SES are developing internal processes including automated real time data collection to reduce human error and manual data entry to ensure complete and accurate accounting of energy usage and emissions.

The majority of our offices are leased and as a tenant, Hydrock has limited control over energy efficiency improvements.  We are engaging with landlords for existing offices to encourage the implementation of energy efficiency measures, electrification of heating and hot water systems and procurement of renewable energy through on-site or offsite measures. For new offices, minimum energy efficiency standards will be required.

Hydrock supports the UK Green Building Council’s framework for Net Zero carbon buildings.  This will assist with our objective of helping the UK construction and property industry to transition new and existing buildings to becoming Net Zero carbon by 2050.
Page 6


HYDROCK HOLDINGS LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022


ole1ef3.png


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



M Y Michael
Director

Date: 27 July 2022

Page 7


HYDROCK HOLDINGS LIMITED

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2022

The directors present their report and the financial statements for the year ended 31 March 2022.

DIRECTORS' RESPONSIBILITIES STATEMENT

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group 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 for the Group's financial statements and then apply them consistently;

make judgments 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 will continue in business.

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

The directors are responsible for the maintenance and integrity of the corporate and financial information included on the Group's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements and other information included in Directors' reports may differ from legislation in other jurisdictions.

PRINCIPAL ACTIVITY

The principal activity of HH in the year under review was that of a holding company and the provision of consultancy and management services.

RESULTS AND DIVIDENDS

The profit for the year, after taxation, amounted to £2,706,978 (2021: £755,325).

Dividends of £223,000 (2021: £nil) were paid during the year.

DIRECTORS

The directors who served during the year were:

H D Easterbrook 
S Elliott (appointed 1 August 2021)
M Hilton 
B J McConnell 
M Y Michael 
P L Oldham 
C Tully 
R McCombe 

Page 8


HYDROCK HOLDINGS LIMITED
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022

FUTURE DEVELOPMENTS

All future developments are disclosed within the strategic report.

MATTERS COVERED IN THE STRATEGIC REPORT

Information in relation to the engagement with employees, engagement with suppliers, customers and other and greenhouse gas emissions, energy consumption and energy efficiency action are disclosed within the strategic report.

DISCLOSURE OF INFORMATION TO AUDITORS

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

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

POST BALANCE SHEET EVENTS

On 6 May 2022 the company acquired 100% of the issued share capital of 3e Engineering Consultants Ltd.

AUDITORS

The auditorsBishop Fleming LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

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






M Y Michael
Director

Date: 27 July 2022

Over Court Barns
Over Lane
Almondsbury
Bristol
Avon
BS32 4DF

Page 9


HYDROCK HOLDINGS LIMITED

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS, AS A BODY, OF HYDROCK HOLDINGS LIMITED
OPINION


We have audited the financial statements of Hydrock Holdings Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 March 2022, which comprise the Consolidated Statement of comprehensive income, the Consolidated and Company Statements of financial position, the Consolidated Statement of cash flows, the Consolidated and Company Statement of changes in equity, the Consolidated analysis of net debt and the related notes, including a summary of significant accounting policiesThe 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 of the parent Company's affairs as at 31 March 2022 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.


BASIS FOR OPINION


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


CONCLUSIONS RELATING TO GOING CONCERN


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


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


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


OTHER INFORMATION


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


We have nothing to report in this regard.


Page 10


HYDROCK HOLDINGS LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS, AS A BODY, OF HYDROCK HOLDINGS LIMITED (CONTINUED)

OPINION ON OTHER MATTERS PRESCRIBED BY THE COMPANIES ACT 2006
 

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


the information given in the Group 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 Group strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION
 

In the light of the knowledge and understanding of the Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group 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 set out on page 8, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Group's and 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 Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 11


HYDROCK HOLDINGS LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS, AS A BODY, OF HYDROCK HOLDINGS LIMITED (CONTINUED)

AUDITORS' RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS
 

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


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

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we have considered the following:
The nature of the industry and sector, control environment and business performance;
Results of our enquires of management and directors in relation to their own identification and assessment of the risks of irregularities within the Group; and
any matters we identified having obtained and reviewed the Group’s documentation of their policies and procedures relating to: identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance; detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud; the internal controls established to mitigate risks of fraud or noncompliance with laws and regulations.

As a result of these procedures, we have considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas:
Revenue recognition cut off; 
Work in progress (amounts recoverable on contact valuation; and
Bad debt provision valuation.

In common with all audits under ISAs (UK) we are also required to perform specific procedures to respond to the risk of management override.

We have also obtained an understanding of the legal and regulatory frameworks that the Group operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures within the financial statements. The key laws and regulations we considered in this context included the UK Companies Act, Financial Reporting Standard 102 and UK tax legislation. In addition we considered provision of other laws and regulations that do not have a direct effect on the financial statements but compliance with may be fundamental for the Group’s ability to operate or avoid a material penalty. These included health and safety regulations; employment legislation; and data protection laws.

Our audit procedures performed to respond to the risks identified included, but were not limited to:
Reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;
Reviewing the financial statement disclosures and testing to supporting documentation to assess the recognition of revenue;
Challenging assumptions and judgments made by management in their significant accounting estimates;
Discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulation and fraud;
Performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
Reviewing board minutes; and
Identifying and testing journal entries, evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud;
Page 12


HYDROCK HOLDINGS LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS, AS A BODY, OF HYDROCK HOLDINGS LIMITED (CONTINUED)


We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from an error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.


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


USE OF OUR REPORT
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.






Ria Burridge FCCA (Senior statutory auditor)
for and on behalf of
Bishop Fleming LLP
Chartered Accountants
Statutory Auditors
10 Temple Back
Bristol
BS1 6FL

27 July 2022
Page 13


HYDROCK HOLDINGS LIMITED

 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2022

2022
2021
Note
£
£

  

Turnover
 4 
59,268,692
41,986,566

Cost of sales
  
(39,597,418)
(29,100,504)

GROSS PROFIT
  
19,671,274
12,886,062

Administrative expenses
  
(15,669,324)
(11,547,930)

Exceptional administrative expenses
  
(38,994)
(434,852)

Other operating income
  
201,724
589,090

OPERATING PROFIT
 6 
4,164,680
1,492,370

Income from shares in group undertakings
  
-
152,854

Interest receivable and similar income
 10 
73
175

Interest payable and expenses
 11 
(699,065)
(732,945)

PROFIT BEFORE TAXATION
  
3,465,688
912,454

Tax on profit
 12 
(758,710)
(157,129)

PROFIT FOR THE FINANCIAL YEAR
  
2,706,978
755,325

Profit for the year attributable to:
  

Owners of the parent Company
  
2,706,978
755,325

  
2,706,978
755,325

There was no other comprehensive income for 2022 (2021:£NIL).

The notes on pages 22 to 43 form part of these financial statements.

Page 14


HYDROCK HOLDINGS LIMITED
REGISTERED NUMBER:11000495

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2022

2022
2021
Note
£
£

FIXED ASSETS
  

Intangible fixed assets
  
7,745,025
8,829,927

Tangible assets
 16 
1,380,326
1,390,575

  
9,125,351
10,220,502

CURRENT ASSETS
  

Stocks
  
529,776
-

Debtors due after more than 1 year
  
212,401
366,029

Debtors due within 1 year
  
16,960,478
12,573,579

Cash at bank and in hand
 20 
4,574,555
3,403,698

  
22,277,210
16,343,306

Creditors: amounts falling due within one year
 21 
(15,704,445)
(10,181,965)

NET CURRENT ASSETS
  
 
 
6,572,765
 
 
6,161,341

TOTAL ASSETS LESS CURRENT LIABILITIES
  
15,698,116
16,381,843

Creditors: amounts falling due after more than one year
 22 
(8,925,809)
(12,025,746)

PROVISIONS FOR LIABILITIES
  

Deferred tax
  
(15,797)
(23,640)

  
 
 
(15,797)
 
 
(23,640)

NET ASSETS
  
6,756,510
4,332,457


CAPITAL AND RESERVES
  

Called up share capital 
 26 
1,563,305
1,563,420

Share premium account
 27 
1,980,196
1,994,942

Capital redemption reserve
 27 
190
-

Profit and loss account
 27 
3,212,819
774,095

  
6,756,510
4,332,457


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 





M Y Michael
Director

Date: 27 July 2022

The notes on pages 22 to 43 form part of these financial statements.
Page 15


HYDROCK HOLDINGS LIMITED
REGISTERED NUMBER:11000495

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2022

2022
2021
Note
£
£

FIXED ASSETS
  

Fixed asset investments
  
11,464,708
12,820,550

  
11,464,708
12,820,550

CURRENT ASSETS
  

Debtors due after more than 1 year
  
212,401
366,029

Debtors due within 1 year
  
3,608,783
981,641

Cash at bank and in hand
 20 
63,855
34,347

  
3,885,039
1,382,017

Creditors: amounts falling due within one year
 21 
(3,047,945)
(1,549,486)

NET CURRENT ASSETS/(LIABILITIES)
  
 
 
837,094
 
 
(167,469)

TOTAL ASSETS LESS CURRENT LIABILITIES
  
12,301,802
12,653,081

  

Creditors: amounts falling due after more than one year
 22 
(8,713,226)
(11,746,498)

  

NET ASSETS
  
3,588,576
906,583


CAPITAL AND RESERVES
  

Called up share capital 
 26 
1,563,305
1,563,420

Share premium account
 27 
1,980,196
1,994,942

Capital redemption reserve
 27 
190
-

Profit and loss account
 27 
44,885
(2,651,779)

  
3,588,576
906,583


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 





M Y Michael
Director

Date: 27 July 2022

The notes on pages 22 to 43 form part of these financial statements.

Page 16


HYDROCK HOLDINGS LIMITED


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022


Called up share capital
Share premium account
Capital redemption reserve
Profit and loss account
Total equity

£
£
£
£
£


At 1 April 2020
1,562,058
1,994,942
-
18,770
3,575,770



Profit for the year
-
-
-
755,325
755,325

Shares issued during the year
1,362
-
-
-
1,362



At 1 April 2021
1,563,420
1,994,942
-
774,095
4,332,457



Profit for the year
-
-
-
2,706,978
2,706,978

Dividends: Equity capital
-
-
-
(223,000)
(223,000)

Purchase of own shares
-
-
190
(60,000)
(59,810)

Shares issued during the year
75
-
-
-
75

Shares cancelled during the year
(190)
-
-
-
(190)

Transfer to/from profit and loss account
-
(14,746)
-
14,746
-


At 31 March 2022
1,563,305
1,980,196
190
3,212,819
6,756,510


The notes on pages 22 to 43 form part of these financial statements.

Page 17


HYDROCK HOLDINGS LIMITED


COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022


Called up share capital
Share premium account
Capital redemption reserve
Profit and loss account
Total equity

£
£
£
£
£


At 1 April 2020
1,562,058
1,994,942
-
(2,867,341)
689,659



Profit for the year
-
-
-
215,562
215,562

Shares issued during the year
1,362
-
-
-
1,362



At 1 April 2021
1,563,420
1,994,942
-
(2,651,779)
906,583



Profit for the year
-
-
-
2,964,918
2,964,918

Dividends: Equity capital
-
-
-
(223,000)
(223,000)

Purchase of own shares
-
-
190
(60,000)
(59,810)

Shares issued during the year
75
-
-
-
75

Shares cancelled during the year
(190)
-
-
-
(190)

Transfer to/from profit and loss account
-
(14,746)
-
14,746
-


At 31 March 2022
1,563,305
1,980,196
190
44,885
3,588,576


The notes on pages 22 to 43 form part of these financial statements.

Page 18


HYDROCK HOLDINGS LIMITED


CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2022

2022
2021
£
£

CASH FLOWS FROM OPERATING ACTIVITIES

Profit / (loss) for the year
2,706,978
755,325

ADJUSTMENTS FOR:

Amortisation of intangible assets
1,084,902
880,788

Depreciation of tangible assets
693,013
719,234

Loss on disposal of tangible assets
(23,164)
(9,034)

Government grants
(201,724)
(589,090)

Interest paid
699,065
732,945

Interest received
(73)
(153,029)

Taxation charge
758,710
157,129

(Increase)/decrease in stocks
(529,776)
-

(Increase)/decrease in debtors
(4,271,342)
92,478

Increase in creditors
2,017,062
269,767

Corporation tax received/(paid)
76,874
(101,223)

NET CASH GENERATED FROM OPERATING ACTIVITIES

3,010,525
2,755,290


CASH FLOWS FROM INVESTING ACTIVITIES

Purchase of subsidiary
-
(316,028)

Purchase of tangible fixed assets
(690,992)
(191,230)

Sale of tangible fixed assets
31,392
24,685

Government grants received
-
448,131

Interest received
73
175

Dividends received
-
152,854

NET CASH FROM INVESTING ACTIVITIES

(659,527)
118,587
Page 19


HYDROCK HOLDINGS LIMITED


CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022


2022
2021

£
£



CASH FLOWS FROM FINANCING ACTIVITIES

Issue of ordinary shares
75
1,362

Purchase of ordinary shares
(60,000)
-

Repayment of loans
-
(2,136,749)

Other new loans
1,000,000
5,000,000

Repayment of other loans
(1,341,575)
(69,540)

Repayment of finance leases
(58,300)
(841,608)

Bond repayments
-
(600,000)

Dividends paid
(223,000)
-

Interest paid
(497,341)
(591,986)

NET CASH USED IN FINANCING ACTIVITIES
(1,180,141)
761,479

INCREASE IN CASH AND CASH EQUIVALENTS
1,170,857
3,635,356

Cash and cash equivalents at beginning of year
3,403,698
(231,658)

CASH AND CASH EQUIVALENTS AT THE END OF YEAR
4,574,555
3,403,698


CASH AND CASH EQUIVALENTS AT THE END OF YEAR COMPRISE:

Cash at bank and in hand
4,574,555
3,403,698

4,574,555
3,403,698


The notes on pages 22 to 43 form part of these financial statements.

Page 20


HYDROCK HOLDINGS LIMITED


CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 MARCH 2022




At 1 April 2021
Cash flows
At 31 March 2022
£

£

£

Cash at bank and in hand

3,403,698

1,170,857

4,574,555

Debt due after 1 year

(9,029,999)

2,085,939

(6,944,060)

Debt due within 1 year

(854,292)

(1,744,363)

(2,598,655)

Finance leases

(365,688)

58,300

(307,388)



(6,846,281)
1,570,733
(5,275,548)

The notes on pages 22 to 43 form part of these financial statements.

Page 21


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

1.


GENERAL INFORMATION

Hydrock Holdings Limited is a private company, limited by shares, registered in the United Kingdom. The Company’s registered number and registered office address can be found on the General Information page. 

2.ACCOUNTING POLICIES

 
2.1

BASIS OF PREPARATION OF FINANCIAL STATEMENTS

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

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

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements.

The following principal accounting policies have been applied:

  
2.2

BASIS OF CONSOLIDATION

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of financial position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
2.3

GOING CONCERN

The directors have performed a formal review to assess whether going concern is an appropriate basis for the preparation of the Group’s accounts.  This comprised preparing detailed financial forecasts for the two years ending 31 March 2024, assessing budgeting accuracy from prior periods, a consideration of current trading and Hydrock’s funding facilities.

The Group’s forecasts indicate continued profitable and cash generative trading, backed by a high order book offering good medium term visibility.  This is reinforced by the strong start to the current financial year (as explained in the Strategic Report).  Hydrock refinanced in November 2020, providing it with sufficient debt and working capital facilities for its medium term requirements.  The Group also benefits from the continued support from its private equity investor, BGF.  Given all of these points, the directors have a reasonable expectation that Hydrock has adequate resources to continue in operational existence for the foreseeable future.  They have therefore concluded that going concern is an appropriate basis for the preparation of the Group’s accounts.

Page 22


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.ACCOUNTING POLICIES (continued)

 
2.4

FOREIGN CURRENCY TRANSLATION

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

 
2.5

REVENUE

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

Rendering of services

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

 
2.6

OPERATING LEASES: THE GROUP AS LESSEE

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

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

Page 23


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.ACCOUNTING POLICIES (continued)

 
2.7

GOVERNMENT GRANTS

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Consolidated statement of comprehensive income in the same period as the related expenditure.

 
2.8

INTEREST INCOME

Interest income is recognised in profit or loss using the effective interest method.

 
2.9

FINANCE COSTS

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

 
2.10

BORROWING COSTS

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.11

PENSIONS

DEFINED CONTRIBUTION PENSION PLAN

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

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

Page 24


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.ACCOUNTING POLICIES (continued)

 
2.12

CURRENT AND DEFERRED TAXATION

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

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
the recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

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

 
2.13

EXCEPTIONAL ITEMS

Exceptional items are transactions that fall within the ordinary activities of the Group but are presented separately due to their size or incidence.

 
2.14

INTANGIBLE ASSETS

GOODWILL

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated statement of comprehensive income over its useful economic life.

OTHER INTANGIBLE ASSETS

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

Page 25


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.ACCOUNTING POLICIES (continued)

 
2.15

TANGIBLE FIXED ASSETS

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

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

Depreciation is provided on the following basis:

Plant and machinery
-
25%
straight line
Motor vehicles
-
25%
straight line
Fixtures and fittings
-
25%
straight line
Computer equipment
-
25%
straight line

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

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

 
2.16

VALUATION OF INVESTMENTS

Investments in subsidiaries are measured at cost less accumulated impairment.

  
2.17

STOCKS AND WORK IN PROGRESS

Stocks and work in progress, comprising development projects including land, are stated at the lower of cost and net realisable value.

 
2.18

DEBTORS

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.19

CASH AND CASH EQUIVALENTS

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.20

CREDITORS

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 26


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.ACCOUNTING POLICIES (continued)

 
2.21

PROVISIONS FOR LIABILITIES

Provisions are made where an event has taken place that gives the Group a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Group becomes aware of the obligation, and are measured at the best estimate at the reporting date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Statement of financial position.

 
2.22

FINANCIAL INSTRUMENTS

The Group only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

Investments in non-derivative instruments that are equity to the issuer are measured:
at fair value with changes recognised in the Consolidated statement of comprehensive income if the shares are publicly traded or their fair value can otherwise be measured reliably;
at cost less impairment for all other investments.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Consolidated statement of comprehensive income.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Group would receive for the asset if it were to be sold at the reporting date.

Page 27


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.ACCOUNTING POLICIES (continued)

 
2.23

DIVIDENDS

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.



JUDGMENTS IN APPLYING ACCOUNTING POLICIES AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The preparation of financial statements in conformity with generally accepted accounting practice requires management to make estimates and judgments that affect the reported amounts of assets and liabilities as well as the disclosure of contingent assets and liabilities at the balance sheet date and the reported amount of revenues and expenses during the year.

The key assumptions concerning the future and other key sources of estimation uncertainty at the balance sheet date are discussed below.

Revenue and profit/margin recognition
The Group's revenue recognition and long-term service contracts policies are set out in note 2.5. These policies are central to the way in which the Group values the work it has carried out at each reporting date and the estimation of the percentage completion of the contract. These policies require forecasts to be made of the outcome of long-term service contracts and require assessments and judgements to be made on the recovery of precontract costs, variations in work scopes, claim recoveries, expected contract costs to complete and the progress on contract programmes. The Group has appropriate control procedures in place to ensure estimates are calculated on a consistent basis. 

Provisions for Bad Debts
Judgments relating to the recoverability of debts require assumptions to be made regarding the settlement of sales invoices. Recoverability is assessed on an individual basis and a specific provision is made at the reporting date.

Valuation of Investments
At each reporting date the Group assesses whether there is any indication of impairment of the investment value. If such indicators exist, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Impairment of goodwill
At each reporting date the Group assesses whether there is any indication of impairment of goodwill. If such indicators exist, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Page 28


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

4.


TURNOVER

An analysis of turnover by class of business is as follows:


2022
2021
£
£

Engineering consultancy services
59,268,692
41,986,566

59,268,692
41,986,566


All turnover arose within the United Kingdom.


5.


OTHER OPERATING INCOME

2022
2021
£
£

Government grants receivable
201,724
589,090

201,724
589,090


During the year the group received the following government grants:
 £nil (2021: £448,131) in relation to the Coronavirus Job Retention Scheme
 £201,724 (2021: £140,959) contribution under the Coronavirus Business Interruption Loan Scheme towards interest on the loan


6.


OPERATING PROFIT

The operating profit is stated after charging:

2022
2021
£
£

Government grants
(201,724)
(589,090)

Depreciation
693,013
719,234

Amortisation
1,084,902
880,788

Profit / (loss) on disposal of fixed assets
(23,164)
(9,034)

Exchange differences
-
82

Other operating lease rentals
2,126,367
1,680,075

Exceptional items (see note 14)
38,994
434,852

Page 29


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

7.


AUDITORS' REMUNERATION

2022
2021
£
£


Fees payable to the Group's auditor and its associates for the audit of the Group's annual financial statements
4,950
4,500


FEES PAYABLE TO THE GROUP'S AUDITOR AND ITS ASSOCIATES IN RESPECT OF:


Audit of the company's subsidiaries
33,425
26,525

Taxation compliance services
4,700
6,050

Other services relating to taxation
22,500
26,230

Services relating to corporate finance transactions
7,000
17,500

67,625
76,305


8.


EMPLOYEES

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


Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£


Wages and salaries
29,933,646
22,066,700
1,332,447
1,095,696

Social security costs
3,050,277
2,095,714
207,175
13,740

Cost of defined contribution scheme
1,892,495
943,203
58,558
14,474

34,876,418
25,105,617
1,598,180
1,123,910


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



Group
Group
Company
Company
        2022
        2021
        2022
        2021
            No.
            No.
            No.
            No.









Directors
7
6
7
6



Management & office
69
85
-
5



Production
506
426
-
-

582
517
7
11

Page 30


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

9.


DIRECTORS' REMUNERATION

2022
2021
£
£

Directors' emoluments
1,321,681
654,870

Company contributions to defined contribution pension schemes
58,558
16,354

1,380,239
671,224


During the year retirement benefits were accruing to 3 directors (2021: 3) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £255,765 (2021: £204,202).

The value of the Group's's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £NIL (2021: £833).


10.


INTEREST RECEIVABLE

2022
2021
£
£


Loan interest receivable
73
175

73
175


11.


INTEREST PAYABLE AND SIMILAR EXPENSES

2022
2021
£
£


Loan interest payable
682,232
575,829

Finance leases and hire purchase contracts
16,833
157,116

699,065
732,945

Page 31


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

12.


TAXATION


2022
2021
£
£

CORPORATION TAX


Current tax on profits for the year
908,701
142,149

Adjustments in respect of previous periods
(142,149)
-


766,552
142,149


TOTAL CURRENT TAX
766,552
142,149

DEFERRED TAX


Origination and reversal of timing differences
(14,474)
14,980

Changes to tax rates
6,632
-

TOTAL DEFERRED TAX
(7,842)
14,980


TAXATION ON PROFIT ON ORDINARY ACTIVITIES
758,710
157,129

FACTORS AFFECTING TAX CHARGE FOR THE YEAR

The tax assessed for the year is higher than (2021: lower than) the standard rate of corporation tax in the UK of 19% (2021: 19%). The differences are explained below:

2022
2021
£
£


Profit on ordinary activities before tax
3,465,688
912,454


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2021: 19%)
658,481
173,366

EFFECTS OF:


Non-tax deductible amortisation of goodwill and impairment
206,131
167,350

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
52,352
23,372

Capital allowances for year in excess of depreciation
(28,803)
-

Adjustments to tax charge in respect of prior periods
(142,149)
-

Non-taxable income less expenses not deductible for tax purposes, other than goodwill and impairment
-
(124,992)

Other differences leading to an increase (decrease) in the tax charge
12,698
(81,967)

TOTAL TAX CHARGE FOR THE YEAR
758,710
157,129

Page 32


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
 
12.TAXATION (CONTINUED)


FACTORS THAT MAY AFFECT FUTURE TAX CHARGES

In the March 2021 Budget statement it was announced that the main rate of corporation tax would
increase to 25% from 1 April 2023. Deferred taxes as at the balance sheet date have been measured
using this enacted tax rate and reflected in the financial statements.


13.


DIVIDENDS

2022
2021
£
£


Dividends paid
223,000
-

223,000
-


14.


EXCEPTIONAL ITEMS

2022
2021
£
£


Staff redundancy costs
-
119,148

Group transaction costs
38,994
92,564

Holiday provision over 5 days
-
197,163

Legal costs
-
25,977

38,994
434,852

Page 33


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

15.


INTANGIBLE ASSETS

Group 





Goodwill

£



COST


At 1 April 2021
11,119,794


Disposals
(634,394)



At 31 March 2022

10,485,400



AMORTISATION


At 1 April 2021
2,289,867


Charge for the year on owned assets
1,084,902


On disposals
(634,394)



At 31 March 2022

2,740,375



NET BOOK VALUE



At 31 March 2022
7,745,025



At 31 March 2021
8,829,927



Page 34


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

16.


TANGIBLE FIXED ASSETS

Group






Plant and machinery
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£



COST OR VALUATION


At 1 April 2021
136,658
286,101
1,418,096
3,285,911
5,126,766


Additions
55,906
-
138,051
497,035
690,992


Disposals
-
(72,441)
(18,014)
(132,916)
(223,371)



At 31 March 2022

192,564
213,660
1,538,133
3,650,030
5,594,387



DEPRECIATION


At 1 April 2021
27,558
264,522
1,086,880
2,357,231
3,736,191


Charge for the year on owned assets
38,551
20,865
175,564
458,033
693,013


Disposals
-
(71,727)
(18,014)
(125,402)
(215,143)



At 31 March 2022

66,109
213,660
1,244,430
2,689,862
4,214,061



NET BOOK VALUE



At 31 March 2022
126,455
-
293,703
960,168
1,380,326



At 31 March 2021
109,100
21,579
331,216
928,680
1,390,575

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2022
2021
£
£



Plant and machinery
25,596
32,332

Motor vehicles
-
5,557

Computer equipment
237,999
310,469

263,595
348,358

Page 35


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

17.


FIXED ASSET INVESTMENTS

Company





Investments in subsidiary companies

£



COST OR VALUATION


At 1 April 2021
15,835,565


Additions
2,853,273



At 31 March 2022

18,688,838



IMPAIRMENT


At 1 April 2021
3,015,015


Charge for the period
4,209,115



At 31 March 2022

7,224,130



NET BOOK VALUE



At 31 March 2022
11,464,708



At 31 March 2021
12,820,550


SUBSIDIARY UNDERTAKINGS


The following were subsidiary undertakings of the Company:

Name

Class of shares

Holding

Hydrock Consultants Limited
Ordinary
100%
Willoughby 1000 Limited
Ordinary
100%
Hydrock MRB Limited
Ordinary
100%
Kelly Taylor & Associates Limited
Ordinary
100%
Fig Power Limited
Ordinary
100%

The registered office of all the direct and indirect subsidiaries is that of Over Court Barns, Over Lane, Almondsbury, Bristol, BS32 4DF.

Page 36


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

18.


STOCKS

Group
Group
2022
2021
£
£

Work in progress
529,776
-

529,776
-



19.


DEBTORS

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

DUE AFTER MORE THAN ONE YEAR

Prepayments and accrued income
212,401
366,029
212,401
366,029

212,401
366,029
212,401
366,029


Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

DUE WITHIN ONE YEAR

Trade debtors
13,600,874
9,512,396
-
-

Amounts owed by group undertakings
-
-
3,587,968
945,493

Other debtors
129,782
124,077
7,156
22,884

Prepayments and accrued income
1,995,966
1,805,588
13,659
13,264

Amounts recoverable on long term contracts
1,233,856
1,131,518
-
-

16,960,478
12,573,579
3,608,783
981,641



20.


CASH AND CASH EQUIVALENTS

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Cash at bank and in hand
4,574,555
3,403,698
63,855
34,347

4,574,555
3,403,698
63,855
34,347


Page 37


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

21.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Other loans
2,598,655
854,291
1,494,562
-

Payments received on account
1,111,594
649,891
-
-

Trade creditors
3,214,863
2,590,420
91,016
176,680

Deferred consideration
947,334
1,065,668
947,334
1,065,668

Corporation tax
909,435
104,079
-
-

Other taxation and social security
2,846,612
2,183,990
56,122
60,018

Obligations under finance lease and hire purchase contracts
94,805
86,440
-
-

Other creditors
527,993
596,532
2,764
1,019

Accruals and deferred income
3,453,154
2,050,654
456,147
246,101

15,704,445
10,181,965
3,047,945
1,549,486


Bank overdrafts are secured by a fixed and floating charge over the assets held by the group.


22.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Other loans
6,944,060
9,029,999
6,944,060
9,029,999

Net obligations under finance leases and hire purchase contracts
212,583
279,248
-
-

Deferred consideration
1,769,166
2,716,499
1,769,166
2,716,499

8,925,809
12,025,746
8,713,226
11,746,498




Page 38


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

23.


LOANS




Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

AMOUNTS FALLING DUE WITHIN ONE YEAR

Other loans
2,598,655
854,291
1,494,562
-


2,598,655
854,291
1,494,562
-

AMOUNTS FALLING DUE 1-2 YEARS

Other loans
4,694,060
6,029,999
4,694,060
6,029,999


4,694,060
6,029,999
4,694,060
6,029,999

AMOUNTS FALLING DUE 2-5 YEARS

Other loans
2,250,000
2,250,000
2,250,000
2,250,000


2,250,000
2,250,000
2,250,000
2,250,000

AMOUNTS FALLING DUE AFTER MORE THAN 5 YEARS

Other loans
-
750,000
-
750,000

9,542,715
9,884,290
8,438,622
9,029,999


Other loans due within one year include unsecured short term financing which is repayable in monthly installments. 
During the year the group and company was awarded a £1m loan facility which is repayable in installments and is secured over assets of the group. Interest is charged at 8% and the final repayment is due in November 2023.

In the prior year the group undertook a refinancing exercise to repay the bank loans, bank overdraft and several finance lease and hire purchase contracts. The Group was awarded £5m as two loans under the Coronavirus Business Interruption Loan Scheme. One loan for £3.5m is interest only and due for repayment in full in November 2023. The other loan for £1.5m is repayable in installments which commence in November 2021 and the final installment due in November 2023. Both loans are secured over assets of the group and carry an interest charge of 7%.

Also included in other loans are unsecured loan notes which which are repaid in half yearly installments starting on 30 September 2023. Interest is charged at 9% and the final payment will take place during the financial year ending 31 March 2027. 

Also included in other loans in the prior year are £1,030,000 of loan notes which were to be repaid in half yearly installments from 31 March 2022. Interest is charged at 12% and the expected final repayment will take place during the financial year ending 31 March 2025. These loan notes were repaid in full during the year.

Page 39


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

24.


HIRE PURCHASE AND FINANCE LEASES


Minimum lease payments under hire purchase fall due as follows:

Group
Group
2022
2021
£
£

Within one year
93,385
86,440

Between 1-5 years
214,000
279,248

307,385
365,688

Finance lease liabilities are denominated in sterling, are secured over the assets to which they are financing and are repayable in monthly installments over 3 to 5 years from the date they are advanced.


25.


DEFERRED TAXATION


Group



2022


£






At beginning of year
(23,640)


Charged to profit or loss
2,260


Arising on business combinations
5,583



AT END OF YEAR
(15,797)

Group
Group
2022
2021
£
£

Accelerated capital allowances
(122,912)
(71,813)

Short term timing differences
107,115
48,173

(15,797)
(23,640)

Page 40


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

26.


SHARE CAPITAL

2022
2021
£
£
ALLOTTED, CALLED UP AND FULLY PAID



3,062 (2021: 3,062) Ordinary A Shares shares of £1.00 each
3,062
3,062
1,915 (2021: 1,915) Ordinary B Shares shares of £1.00 each
1,915
1,915
1,209 (2021: 1,250) Ordinary C Shares shares of £1.00 each
1,209
1,250
4,034 (2021: 4,034) Ordinary D Shares shares of £1.00 each
4,034
4,034
1,437 (2021: 1,362) Ordinary G Shares shares of £1.00 each
1,437
1,362
1,516,900 (2021: 1,516,900) Preference A Shares shares of £0.01 each
15,169
15,169
1,531,647 (2021: 1,531,647) Preference B Shares shares of £1.00 each
1,531,647
1,531,647
483,205 (2021: 498,100) Preference C Shares shares of £0.01 each
4,832
4,981

1,563,305

1,563,420

During the year the Company issued 75 Ordinary G shares with an aggregate nominal value of £75. The fair value of the consideration received was £75.

The company also purchased 41 Ordinary C shares and 14,895 preference C shares with an aggregate nominal value of £190 which were subsequently cancelled. The fair value of the consideration was £60,000.

Rights, preferences and restrictions
The different classes of Ordinary shares shall not rank pari passu for dividend purposes. Subject to Investor Consent (as defined in the Company’s articles of association), the balance of any profits of the Company resolved to be distributed in any financial year or period shall be distributed amongst the holders of each (or any one or more) class of Ordinary Shares pro rata according to the number of ordinary shares held in each class. A Preferred Ordinary shares are entitled to receive, in priority to the holders of all other shares the Long Term Dividend (as defined in the Company’s articles of association). B Preferred Ordinary shares and C Preferred Ordinary shares have no income entitlement.

On the return of capital the A Preference Return (as defined in the Company’s articles of association) will be made to holders of A Ordinary shares and A Preferred Ordinary shares pro rata as nearly as possible to the amount Creditors as Paid Up (as defined by the Company’s articles of association) on such shares held by them. For A Preferred Ordinary shares, on liquidation their entitlement will be capped at 40% of the proceeds. B Ordinary, C Ordinary,  D Ordinary and G Ordinary shall rank behind all preference shares and A Ordinary shares in equal measure. Capital distributions to B Preferred Ordinary shares and C Preferred Ordinary shares will be made pro rata as possible to the amount credited as Paid Up on such shares held by them, subject to the rights of the holders of the A Preferred Ordinary shares and A Ordinary shares. A, B and D Ordinary share classes have full voting rights, C and G Ordinary shares have no voting rights. All preferred share classes carry no voting rights and are not redeemable.


Page 41


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

27.


RESERVES

Share premium account

The share premium reserve contains the premium arising on the issue of equity shares, net of issuing expenses.

Capital redemption reserve

The capital redemption reserve represents the nominal value of shares which have been repurchased and cancelled by the company.

Profit and loss account

The profit and loss reserve contains all current and prior period retained profits and losses. All are available for distribution.


28.


PENSION COMMITMENTS

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group  to the fund and amounted to £1,892,495 (2021: £943,203). Contributions totalling £288,540 (2021: £192,469) were payable to the fund at the reporting date and are included in creditors.


29.


COMMITMENTS UNDER OPERATING LEASES

At 31 March 2022 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2022
2021
£
£

Not later than 1 year
1,746,733
1,364,946

Later than 1 year and not later than 5 years
3,948,078
2,318,275

Later than 5 years
1,137,954
342,593

6,832,765
4,025,814
Page 42


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

30.


RELATED PARTY TRANSACTIONS

During the year rent of £32,649 (2021: £30,745) was paid to CH Property Trustee Corisande Limited of which M Hilton, director, is a beneficiary. At the year end, the group owed £NIL (2021: £9,000) to CH Property Trustee Corisande Limited.

M Hilton's partner is a director of PAH Corisande Limited. During the year, the group made purchases of £76,828 (2021: £24,000) from PAH Corisand Limited in respect of service charges, of which £2,138 was owed at the year end date (2021: £Nil).

During the year rent totalling £294,292 (2021: £200,223) was paid to B McConnell, Pigs Barns Partnership (of which B McConnell is a director), and the SSAS pension schemes of which B McConnell is a trustee and beneficiary of the scheme. At the year end £56,348 was owed in respect of this rent (2021: £141,548).

B McConnell is a director of Mojo Active Limited. During the year, Hydrock Consultants made purchases of £166,494 (2021: £5,620) from Mojo Active Limited, of which £15,453 (2021: £2,160) was owed at year end.

H Easterbrook is a director of Lentil Ltd. During the year the group paid consultancy fees of £99,750 (2021: £58,075) to Lentil Ltd and at the year end owed £Nil (2021: £11,400) to the group.

C Tully is a director of Linthar Consulting Limited. During the year the group paid consultancy fees of £15,200 (2021: £75,050) to Linthar Consulting Limited.  

R McCombe is a director and member of Ronnie McCombe Consulting LLP. During the year the group paid consultancy fees of £41,704 (2021: £14,531) to Ronnie McCombe Consulting LLP.

The group holds loan notes due to BGF Investments LP (shareholders) who exercise significant influence over the group. At the year end the group owed £3,000,000 (2021: £4,030,000) to BGF Investments LP. During the year interest of £328,838 (2021: £373,000) was paid in respect of the loan notes.
 
Page 43