ACCOUNTS - Final Accounts


Caseware UK (AP4) 2020.0.247 2020.0.247 2021-03-312021-03-312021-03-31false2020-04-0113false11false 11000495 2020-04-01 2021-03-31 11000495 2019-04-01 2020-03-31 11000495 2021-03-31 11000495 2020-03-31 11000495 2019-04-01 11000495 c:CompanySecretary1 2020-04-01 2021-03-31 11000495 c:Director1 2020-04-01 2021-03-31 11000495 c:Director1 2021-03-31 11000495 c:Director2 2020-04-01 2021-03-31 11000495 c:Director3 2020-04-01 2021-03-31 11000495 c:Director4 2020-04-01 2021-03-31 11000495 c:Director5 2020-04-01 2021-03-31 11000495 c:Director6 2020-04-01 2021-03-31 11000495 c:Director7 2020-04-01 2021-03-31 11000495 c:Director7 2021-03-31 11000495 c:Director8 2020-04-01 2021-03-31 11000495 c:Director8 2021-03-31 11000495 c:RegisteredOffice 2020-04-01 2021-03-31 11000495 d:PlantMachinery 2020-04-01 2021-03-31 11000495 d:MotorVehicles 2020-04-01 2021-03-31 11000495 d:FurnitureFittings 2020-04-01 2021-03-31 11000495 d:ComputerEquipment 2020-04-01 2021-03-31 11000495 d:Goodwill 2020-04-01 2021-03-31 11000495 d:CurrentFinancialInstruments 2021-03-31 11000495 d:CurrentFinancialInstruments 2020-03-31 11000495 d:CurrentFinancialInstruments 6 2021-03-31 11000495 d:CurrentFinancialInstruments 6 2020-03-31 11000495 d:Non-currentFinancialInstruments 2021-03-31 11000495 d:Non-currentFinancialInstruments 2020-03-31 11000495 d:CurrentFinancialInstruments d:WithinOneYear 2021-03-31 11000495 d:CurrentFinancialInstruments d:WithinOneYear 2020-03-31 11000495 d:Non-currentFinancialInstruments d:AfterOneYear 2021-03-31 11000495 d:Non-currentFinancialInstruments d:AfterOneYear 2020-03-31 11000495 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2021-03-31 11000495 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2020-03-31 11000495 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2021-03-31 11000495 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2020-03-31 11000495 d:ShareCapital 2020-04-01 2021-03-31 11000495 d:ShareCapital 2021-03-31 11000495 d:ShareCapital 2019-04-01 2020-03-31 11000495 d:ShareCapital 2020-03-31 11000495 d:ShareCapital 2019-04-01 11000495 d:SharePremium 2020-04-01 2021-03-31 11000495 d:SharePremium 2021-03-31 11000495 d:SharePremium 2019-04-01 2020-03-31 11000495 d:SharePremium 2020-03-31 11000495 d:SharePremium 2019-04-01 11000495 d:RetainedEarningsAccumulatedLosses 2020-04-01 2021-03-31 11000495 d:RetainedEarningsAccumulatedLosses 2021-03-31 11000495 d:RetainedEarningsAccumulatedLosses 2019-04-01 2020-03-31 11000495 d:RetainedEarningsAccumulatedLosses 2020-03-31 11000495 d:RetainedEarningsAccumulatedLosses 2019-04-01 11000495 c:OrdinaryShareClass1 2020-04-01 2021-03-31 11000495 c:OrdinaryShareClass1 2021-03-31 11000495 c:OrdinaryShareClass1 2020-03-31 11000495 c:OrdinaryShareClass2 2020-04-01 2021-03-31 11000495 c:OrdinaryShareClass2 2021-03-31 11000495 c:OrdinaryShareClass2 2020-03-31 11000495 c:OrdinaryShareClass3 2020-04-01 2021-03-31 11000495 c:OrdinaryShareClass3 2021-03-31 11000495 c:OrdinaryShareClass3 2020-03-31 11000495 c:OrdinaryShareClass4 2020-04-01 2021-03-31 11000495 c:OrdinaryShareClass4 2021-03-31 11000495 c:OrdinaryShareClass4 2020-03-31 11000495 c:OrdinaryShareClass5 2020-04-01 2021-03-31 11000495 c:OrdinaryShareClass5 2021-03-31 11000495 c:FRS102 2020-04-01 2021-03-31 11000495 c:Audited 2020-04-01 2021-03-31 11000495 c:FullAccounts 2020-04-01 2021-03-31 11000495 c:PrivateLimitedCompanyLtd 2020-04-01 2021-03-31 11000495 d:Subsidiary1 2020-04-01 2021-03-31 11000495 d:Subsidiary1 1 2020-04-01 2021-03-31 11000495 d:Subsidiary2 2020-04-01 2021-03-31 11000495 d:Subsidiary2 1 2020-04-01 2021-03-31 11000495 d:Subsidiary3 2020-04-01 2021-03-31 11000495 d:Subsidiary3 1 2020-04-01 2021-03-31 11000495 d:Subsidiary4 2020-04-01 2021-03-31 11000495 d:Subsidiary4 1 2020-04-01 2021-03-31 11000495 c:Consolidated 2021-03-31 11000495 c:ConsolidatedGroupCompanyAccounts 2020-04-01 2021-03-31 11000495 2 2020-04-01 2021-03-31 11000495 4 2020-04-01 2021-03-31 11000495 6 2020-04-01 2021-03-31 11000495 d:SpecificBusinessCombination1 2020-04-01 2021-03-31 11000495 d:SpecificBusinessCombination1 2021-03-31 11000495 d:SpecificBusinessCombination1 5 2021-03-31 11000495 d:SpecificBusinessCombination1 d:CurrentFinancialInstruments 2021-03-31 11000495 d:EntityControlledByKeyManagementPersonnel5 d:RentalIncomeTransactions 2020-04-01 2021-03-31 11000495 d:EntityControlledByKeyManagementPersonnel5 d:RentalIncomeTransactions 2021-03-31 11000495 d:EntityControlledByKeyManagementPersonnel4 d:ManagementRechargesServices 2020-04-01 2021-03-31 11000495 d:EntityControlledByKeyManagementPersonnel4 d:ManagementRechargesServices 2021-03-31 11000495 d:EntityControlledByKeyManagementPersonnel3 d:RentalExpenseTransactions 2020-04-01 2021-03-31 11000495 d:EntityControlledByKeyManagementPersonnel3 d:RentalExpenseTransactions 2021-03-31 11000495 d:KeyManagementIndividualGroup1 d:RentalIncomeTransactions 2020-04-01 2021-03-31 11000495 d:KeyManagementIndividualGroup1 d:RentalIncomeTransactions 2021-03-31 11000495 d:EntityControlledByKeyManagementPersonnel2 d:ManagementRechargesServices 2020-04-01 2021-03-31 11000495 d:EntityControlledByKeyManagementPersonnel2 d:ManagementRechargesServices 2021-03-31 11000495 d:EntityControlledByKeyManagementPersonnel1 d:ManagementRechargesServices 2020-04-01 2021-03-31 11000495 d:KeyManagementIndividualGroup2 d:ManagementRechargesServices 2020-04-01 2021-03-31 11000495 d:KeyManagementIndividualGroup3 d:InterestFeesOtherIncomeTransactions 2020-04-01 2021-03-31 11000495 d:KeyManagementIndividualGroup3 d:InterestFeesOtherIncomeTransactions 2021-03-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 11000495
















HYDROCK HOLDINGS LIMITED




ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2021


































img1bfb.png


HYDROCK HOLDINGS LIMITED

 
COMPANY INFORMATION


DIRECTORS
H D Easterbrook 
M Hilton 
B J McConnell 
M Y Michael 
P L Oldham 
C Tully (appointed 17 April 2020)
R McCombe (appointed 20 October 2020)




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 - 6
Directors' report
 
7 - 8
Independent auditors' report
 
9 - 12
Consolidated statement of comprehensive income
 
13
Consolidated statement of financial position
 
14
Company statement of financial position
 
15
Consolidated statement of changes in equity
 
16
Company statement of changes in equity
 
17
Consolidated Statement of cash flows
 
18 - 19
Analysis of net debt
 
20
Notes to the financial statements
 
21 - 42



HYDROCK HOLDINGS LIMITED

 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2021

INTRODUCTION
 
The directors present their strategic report for Hydrock Holdings Limited (“the Company” or “HH”) and subsidiaries for the year ended 31 March 2021. 

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 three dormant entities Willoughby (1000) Limited, Hydrock NMC Limited (dissolved on 5th January 2021) and HRCP Limited (dissolved on 5th January 2021) (all together “the Group” or “Hydrock”). 

Group turnover in the year was £42m (2020 - £38.7m), an increase of 8.6%.
Gross profits increased by 20% to £12.9m at a margin of 31% (2020 - £10.7m, 28%).
Operating profits before exceptional items for the year were £1.9m (2020 - £470k) reflecting a margin of 4.7% (2020 – 1.3%). 

These represent Hydrock’s best year end trading results to date and the directors are very pleased with the results. The financial year started with the Covid-19 pandemic and the UK going into lockdown. The directors identified the potential risks from the pandemic early on and implemented a business continuity plan, as reported in last year’s statutory accounts. This plan was successfully executed and the Group returned to normal trading levels soon after.

The success of this approach enabled the directors to focus on continued growth and investment in Hydrock. In addition to the improved financial performance reported on above, this focus included:

Robust development of a key client programme with dedicated client teams ensuring the highest service standards – in 2020/21 these organisations represented an important proportion of our fee income.
Diversification and extension of our services through analysis of market drivers, anticipating the emerging areas of greatest need for our clients, most notably: responding to the environmental, social and governance (“ESG”) needs of property investors; battery storage development; the proliferation of data centres; and carbon conscious building design. 
Identification, research and client outreach around four strategic market opportunities, including the future of the high street and strategic land masterplanning. With associated client targeting and marketing communications this approach is enhancing the impact of Hydrock’s brand in the market.
Strategic business hires in key sectors, locations and practice areas as part of the increase to our staff numbers to 534 by year end (an increase of 15.6% on the prior year end). Notable hires were made in areas such as data centre design, building physics, battery storage development and in key locations such as Birmingham, Manchester and Glasgow.
Refinancing the business to generate additional growth capital and repaying all liabilities owed to our employees and third parties created at the start of the pandemic.

Hydrock also completed the strategic acquisition of KTA towards the end of the year. With three decades of experience, KTA is known in the market as a leading specialist consultancy in the field of logistics and distribution delivering mechanical and electrical engineering and energy and sustainability services.

Page 1


HYDROCK HOLDINGS LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021

Group trading for the new financial year to 31 March 2022 has continued with strong growth in sales and profits. The half year results to 31 September 2021 has recorded sales of £27.7m, an increase of 35% on 2020, with underlying operating profits of £3m, also an increase of 35% on the prior year. There is also a strong order book at near record levels, so the directors remain highly optimistic about the current financial year.

The balance sheet at year end reflects the strong trading results, with net assets of £4.3m (2020 - £3.6m).

PRINCIPAL RISKS AND UNCERTAINTIES
 
Covid-19
Hydrock’s business continuity plan, as explained in last year’s statutory accounts, was successfully implemented in the four months of March to June 2020.  After the initial shock and disruption of the pandemic, our staff quickly adapted to a new way of working. Our clients and their projects also adapted, with our activity levels reverting to pre-pandemic levels from June 2020 onwards. Hydrock’s strong management, culture and processes enabled us to manage, and ultimately grow still further in the face of unknown factors. 

This successful response enabled the directors and senior management to focus on more medium-term initiatives structured around Hydrock’s strategic pillars of ‘Client Satisfaction’, ‘Staff Engagement’ and ‘Financial Performance’, underpinned by ‘Technical Excellence’, ‘Innovation’ and our ‘Brand’. These elements are included in the Hydrock Five Year Strategic Plan which is updated annually and shared with all employees and stakeholders.

The directors continue to closely monitor the business and wider economy for any further impact from Covid-19. To date the actions taken have been sufficient and as stated in the Business Review, the new financial year has started very positively. 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.

Other Key Risks & Uncertainties

The Group’s other key risks and uncertainties comprise external market conditions and delays or cancellations of major projects. This is mitigated by ensuring there is no dependence on any particular client, project, geography or discipline. Hydrock reduces credit risk by monitoring the behaviour of clients and through the operation of credit management procedures in line with normal business practice.

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. 


Page 2


HYDROCK HOLDINGS LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021

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, overheads per fee earner, gross and operating margins, debtor days and other related statistics, work in progress, orders and prospects.

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 6.8 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.

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 inclusivity 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.

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:

the success of the business continuity plan ensured Hydrock traded throughout the pandemic, meeting our obligations to employees, clients, suppliers and other stakeholders;
all our employees were equipped to work from home safely and efficiently at the start of the first national lockdown. This was followed with regular contact, online events, Covid-compliant gatherings, launching the Hydrock “Wellbeing Hub” and regular communications (including the launch of “Hydrock TV”);
remote and in person training and mentoring continued, reinforced by the appointment of a dedicated Learning & Development manager to deliver company wide programmes for all staff;
Page 3


HYDROCK HOLDINGS LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021

inductions for new staff were hosted online with remote team building exercises and social activities.
Hydrock continued to deliver on client projects, as evidenced by the record high in sales;
supplier payments were maintained and any liabilities created during the early months of the pandemic were fully repaid to all parties; 
we hosted a series of online webinars and panel debates for clients on a range of emerging issues, such as the roadmap to net zero, battery storage and the new fire safety bill. In total, these online events attracted over 2,000 people; and
we introduced various initiatives around our ESG objectives.  These include “The Hydrock Sustainability Plan 2021”, “Hydrock’s Road Map to Net Zero”, the ESG Working Group and a new travel policy and portal encouraging more sustainable travel.  This is also our first year of producing a “SECR Compliance Statement”, as set out further on in this report.

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.

With the hire of a highly experienced Learning and Development Manager, we 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;
Hydrock TV;
bulletins detailing changes and updates to processes;
online social activities, including a series of competitions at Christmas which also included a company choir;
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. Fifty five employees, including the Directors, also hold an equity interest in Hydrock.Recruiting and retaining a highly skilled workforce is a core part of Hydrock’s continued success and future strategy.

Page 4


HYDROCK HOLDINGS LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021

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 8.75 out of 10 in 2020/21. 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.

STREAMLINED ENERGY & CARBON REPORTING

Policy & Strategy
 
Hydrock has committed to a science-based target initiative of becoming net zero carbon in our business operations by 2030 with an ambition to achieve this by 2025. This includes Greenhouse Gas (“GHG”) Protocol Scope 1 and 2 emissions across all offices. Hydrock has also been exploring opportunities for further carbon reduction throughout our corporate value chain.

Responsibility
 
The Hydrock directors take ultimate responsibility for delivering our net zero objectives.  The review and technical planning aspects are delivered by the Hydrock Smart Energy and Sustainability Division. This team specialises in carbon management and have produced the Hydrock Sustainability Plan 2021.  The implementation of specific initiatives are delegated to the Hydrock Sustainability Working Group. 

Data Collection
 
Hydrock has carried out a detailed assessment of the buildings in which we operate and the vehicles we use 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. However, when a reading was unavailable, which was rare, then a value was calculated using pro-rata extrapolation, benchmarking or comparative data from a similar asset, as instructed by the reporting guidance. 

Scope 3 emissions

Our organisation understands that Scope 3 emissions can 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.

Hydrock supports the UK Green Building Council’s framework for net zero carbon buildings which will ensure that our consultancy work will help to the UK construction and property industry to transition new and existing buildings to becoming net zero carbon by 2050. 

Page 5


HYDROCK HOLDINGS LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021

Key performance indicators

ole66ad.png



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



M Y Michael
Director

Date: 30 November 2021

Page 6


HYDROCK HOLDINGS LIMITED

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2021

The directors present their report and the financial statements for the year ended 31 March 2021.

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 £755,325 (2020: loss £60,219).

No dividends (2020: £nil) were paid during the year.

DIRECTORS

The directors who served during the year were:

M D Casey (resigned 6 October 2020)
H D Easterbrook 
M Hilton 
B J McConnell 
M Y Michael 
P L Oldham 
C Tully (appointed 17 April 2020)
R McCombe (appointed 20 October 2020)

Page 7


HYDROCK HOLDINGS LIMITED
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021

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

There have been no other significant events affecting the Group since the year end.

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: 30 November 2021

Over Court Barns
Over Lane
Almondsbury
Bristol
Avon
BS32 4DF

Page 8


HYDROCK HOLDINGS LIMITED

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS 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 2021, 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 2021 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 9


HYDROCK HOLDINGS LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS 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 7, 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 10


HYDROCK HOLDINGS LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS 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 (accrued income) valuation;
Bad debt provision valuation;
Valuation of investments; and
Valuation of goodwill

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, focussing 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;
Page 11


HYDROCK HOLDINGS LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF HYDROCK HOLDINGS LIMITED (CONTINUED)

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;
Reviewing post year end cash receipts to assess recoverability of debts; and
Reviewing financial performance and valuations of subsidiaries to assess to any indications of impairment.

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

30 November 2021
Page 12


HYDROCK HOLDINGS LIMITED

 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2021

2021
2020
Note
£
£

  

Turnover
 4 
41,986,566
38,677,351

Cost of sales
  
(29,100,504)
(27,957,855)

GROSS PROFIT
  
12,886,062
10,719,496

Administrative expenses
  
(11,547,930)
(10,261,235)

Exceptional administrative expenses
  
(434,852)
(249,110)

Other operating income
  
589,090
11,932

OPERATING PROFIT
 6 
1,492,370
221,083

Income from shares in group undertakings
  
152,854
343,051

Interest receivable and similar income
 10 
175
62

Interest payable and expenses
 11 
(732,945)
(591,757)

PROFIT/(LOSS) BEFORE TAXATION
  
912,454
(27,561)

Tax on profit/(loss)
 12 
(157,129)
(32,658)

PROFIT/(LOSS) FOR THE FINANCIAL YEAR
  
755,325
(60,219)

Profit/(loss) for the year attributable to:
  

Owners of the parent Company
  
755,325
(60,219)

  
755,325
(60,219)

There was no other comprehensive income for 2021 (2020:£NIL).

The notes on pages 21 to 42 form part of these financial statements.

Page 13


HYDROCK HOLDINGS LIMITED
REGISTERED NUMBER:11000495

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2021

2021
2020
Note
£
£

FIXED ASSETS
  

Intangible fixed assets
  
8,829,927
6,954,009

Tangible assets
 15 
1,390,575
1,469,045

  
10,220,502
8,423,054

CURRENT ASSETS
  

Debtors due after more than 1 year
  
366,029
394,293

Debtors due within 1 year
  
12,573,579
12,327,828

Cash at bank and in hand
 18 
3,403,698
1,263,859

  
16,343,306
13,985,980

Creditors: amounts falling due within one year
 19 
(10,181,965)
(12,155,501)

NET CURRENT ASSETS
  
 
 
6,161,341
 
 
1,830,479

TOTAL ASSETS LESS CURRENT LIABILITIES
  
16,381,843
10,253,533

Creditors: amounts falling due after more than one year
 20 
(12,025,746)
(6,675,450)

PROVISIONS FOR LIABILITIES
  

Deferred tax
  
(23,640)
(2,313)

  
 
 
(23,640)
 
 
(2,313)

NET ASSETS
  
4,332,457
3,575,770


CAPITAL AND RESERVES
  

Called up share capital 
 24 
1,563,420
1,562,058

Share premium account
 25 
1,994,942
1,994,942

Profit and loss account
 25 
774,095
18,770

  
4,332,457
3,575,770


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





M Y Michael
Director

Date: 30 November 2021

The notes on pages 21 to 42 form part of these financial statements.

Page 14


HYDROCK HOLDINGS LIMITED
REGISTERED NUMBER:11000495

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2021

2021
2020
Note
£
£

FIXED ASSETS
  

Fixed asset investments
  
12,820,550
9,140,435

  
12,820,550
9,140,435

CURRENT ASSETS
  

Debtors due after more than 1 year
  
366,029
394,293

Debtors due within 1 year
  
981,641
35,921

Cash at bank and in hand
 18 
34,347
4,667

  
1,382,017
434,881

Creditors: amounts falling due within one year
 19 
(1,549,486)
(2,686,052)

NET CURRENT LIABILITIES
  
 
 
(167,469)
 
 
(2,251,171)

TOTAL ASSETS LESS CURRENT LIABILITIES
  
12,653,081
6,889,264

  

Creditors: amounts falling due after more than one year
 20 
(11,746,498)
(6,199,605)

  

NET ASSETS
  
906,583
689,659


CAPITAL AND RESERVES
  

Called up share capital 
 24 
1,563,420
1,562,058

Share premium account
 25 
1,994,942
1,994,942

Profit and loss account
 25 
(2,651,779)
(2,867,341)

  
906,583
689,659


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





M Y Michael
Director

Date: 30 November 2021

The notes on pages 21 to 42 form part of these financial statements.

Page 15


HYDROCK HOLDINGS LIMITED


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2021


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

£
£
£
£


At 1 April 2019
1,557,800
1,599,200
78,989
3,235,989


Comprehensive income for the year

Loss for the year
-
-
(60,219)
(60,219)

Shares issued during the year
4,258
395,742
-
400,000



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 31 March 2021
1,563,420
1,994,942
774,095
4,332,457


The notes on pages 21 to 42 form part of these financial statements.

Page 16


HYDROCK HOLDINGS LIMITED


COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2021


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

£
£
£
£


At 1 April 2019
1,557,800
1,599,200
(2,272,369)
884,631


Comprehensive income for the year

Loss for the year
-
-
(594,972)
(594,972)

Shares issued during the year
4,258
395,742
-
400,000



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 31 March 2021
1,563,420
1,994,942
(2,651,779)
906,583


The notes on pages 21 to 42 form part of these financial statements.

Page 17


HYDROCK HOLDINGS LIMITED


CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2021

2021
2020
£
£

CASH FLOWS FROM OPERATING ACTIVITIES

Profit / (loss) for the year
755,325
(60,219)

ADJUSTMENTS FOR:

Amortisation of intangible assets
880,788
753,646

Depreciation of tangible assets
719,234
723,318

Loss on disposal of tangible assets
(9,034)
(47,750)

Government grants
(589,090)
-

Interest paid
732,945
591,757

Interest received
(153,029)
(343,113)

Taxation charge
157,129
32,658

Decrease/(increase) in debtors
92,478
(1,093,909)

Increase/(decrease) in creditors
269,767
(225,711)

Corporation tax (paid)
(101,223)
(217,328)

NET CASH GENERATED FROM OPERATING ACTIVITIES

2,755,290
113,349


CASH FLOWS FROM INVESTING ACTIVITIES

Purchase of subsidiary
(316,028)
(390,000)

Purchase of tangible fixed assets
(191,230)
(425,905)

Sale of tangible fixed assets
24,685
47,232

Government grants received
589,090
-

Interest received
175
62

Dividends received
152,854
343,051

NET CASH FROM INVESTING ACTIVITIES

259,546
(425,560)
Page 18


HYDROCK HOLDINGS LIMITED


CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021


2021
2020

£
£



CASH FLOWS FROM FINANCING ACTIVITIES

Issue of ordinary shares
1,362
400,000

Repayment of loans
(2,136,749)
(130,751)

Other new loans
5,000,000
3,017,490

Repayment of other loans
(69,540)
(1,150,609)

Repayment of finance leases
(841,608)
(393,594)

Bond repayments
(600,000)
(600,000)

Interest paid
(732,945)
(591,757)

NET CASH USED IN FINANCING ACTIVITIES
620,520
550,779

INCREASE IN CASH AND CASH EQUIVALENTS
3,635,356
238,568

Cash and cash equivalents at beginning of year
(231,658)
(470,226)

CASH AND CASH EQUIVALENTS AT THE END OF YEAR
3,403,698
(231,658)


CASH AND CASH EQUIVALENTS AT THE END OF YEAR COMPRISE:

Cash at bank and in hand
3,403,698
1,263,859

Bank overdrafts
-
(1,495,517)

3,403,698
(231,658)


The notes on pages 21 to 42 form part of these financial statements.

Page 19


HYDROCK HOLDINGS LIMITED


CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 MARCH 2021






At 1 April 2020
Cash flows
Acquisition and disposal of subsidiaries
New finance leases
At 31 March 2021
£

£

£

£

£

Cash at bank and in hand

1,263,859

2,455,867

(316,028)

-

3,403,698

Bank overdrafts

(1,495,517)

1,495,517

-

-

-

Debt due after 1 year

(5,047,499)

(3,982,500)

-

-

(9,029,999)

Debt due within 1 year

(2,043,080)

1,188,788

-

-

(854,292)

Finance leases

(782,780)

841,608

-

(424,516)

(365,688)



(8,105,017)
1,999,280
(316,028)
(424,516)
(6,846,281)

The notes on pages 21 to 42 form part of these financial statements.

Page 20


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

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 2023, 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 21


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

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 22


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

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 23


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

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 Statement of financial position 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 24


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

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 and reducing balance basis.

Depreciation is provided on the following basis:

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

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.

 
2.18

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.

 
2.19

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 25


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

2.ACCOUNTING POLICIES (continued)

 
2.20

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 Statement of financial position 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.

 
2.21

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 26


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

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 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.


4.


TURNOVER

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


2021
2020
£
£

Engineering consultancy services
41,986,566
38,677,351

41,986,566
38,677,351


All turnover arose within the United Kingdom.

Page 27


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

5.


OTHER OPERATING INCOME

2021
2020
£
£

Government grants receivable
589,090
-

Insurance claims receivable
-
11,932

589,090
11,932


During the year the group received the following government grants:
 £448,131 in relation to the Coronavirus Job Retention Scheme
 £140,959 contribution under the Coronavirus Business Interuption Loan Scheme towards interest on
the loan


6.


OPERATING PROFIT

The operating profit is stated after charging:

2021
2020
£
£

Depreciation on owned assets
285,365
294,327

Depreciation of leased assets
433,869
428,991

Amortisation
880,788
753,646

Profit / (loss) on disposal of fixed assets
(9,034)
47,750

Exchange differences
82
4

Other operating lease rentals
1,680,075
1,331,204

Exceptional items (see note 13)
434,852
249,110


7.


AUDITORS' REMUNERATION

2021
2020
£
£


Fees payable to the Group's auditor and its associates for the audit of the Group's annual financial statements
4,500
4,250


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


Audit of the company's subsidiaries
26,525
42,720

Taxation compliance services
6,050
7,150

Other services relating to taxation
26,230
-

Services relating to corporate finance transactions
17,500
14,000

76,305
63,870

Page 28


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

8.


EMPLOYEES

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


Group
Group
Company
Company
2021
2020
2021
2020
£
£
£
£


Wages and salaries
22,066,700
19,913,352
1,095,696
828,092

Social security costs
2,095,714
2,137,493
13,740
166,274

Cost of defined contribution scheme
943,203
1,043,876
14,474
44,791

25,105,617
23,094,721
1,123,910
1,039,157


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



Group
Group
Company
Company
        2021
        2020
        2021
        2020
            No.
            No.
            No.
            No.









Directors
6
7
6
7



Management & office
85
51
5
6



Production
426
431
-
-

517
489
11
13


9.


DIRECTORS' REMUNERATION

2021
2020
£
£

Directors' emoluments
654,870
824,272

Company contributions to defined contribution pension schemes
16,354
39,876

671,224
864,148


During the year retirement benefits were accruing to 3 directors (2020: 3) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £204,202 (2020: £204,849).

The value of the company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £833 (2020: £9,996).

Page 29


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

10.


INTEREST RECEIVABLE

2021
2020
£
£


Other interest receivable
175
62

175
62


11.


INTEREST PAYABLE AND SIMILAR EXPENSES

2021
2020
£
£


Bank interest payable
36,266
115,166

Other loan interest payable
539,563
407,420

Finance leases and hire purchase contracts
157,116
69,171

732,945
591,757


12.


TAXATION


2021
2020
£
£

CORPORATION TAX


Current tax on profits for the year
142,149
(10,010)


142,149
(10,010)


TOTAL CURRENT TAX
142,149
(10,010)

DEFERRED TAX


Origination and reversal of timing differences
14,980
42,668

TOTAL DEFERRED TAX
14,980
42,668


TAXATION ON PROFIT ON ORDINARY ACTIVITIES
157,129
32,658
Page 30


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
 
12.TAXATION (CONTINUED)


FACTORS AFFECTING TAX CHARGE FOR THE YEAR

The tax assessed for the year is lower than (2020: higher than) the standard rate of corporation tax in the UK of 19% (2020: 19%). The differences are explained below:

2021
2020
£
£


Profit/(loss) on ordinary activities before tax
912,454
(27,561)


Profit/(loss) on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2020: 19%)
173,366
(5,237)

EFFECTS OF:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
23,372
36,520

Other differences leading to an increase (decrease) in the tax charge
(39,609)
1,375

TOTAL TAX CHARGE FOR THE YEAR
157,129
32,658


FACTORS THAT MAY AFFECT FUTURE TAX CHARGES

There were no factors that may affect future tax charges.


13.


EXCEPTIONAL ITEMS

2021
2020
£
£


Staff redundancy costs
119,148
134,047

Group transaction costs
92,564
115,063

Holiday provision over 5 days
197,163
-

Legal costs
25,977
-

434,852
249,110

Page 31


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

14.


INTANGIBLE ASSETS

Group 





Goodwill

£



COST


At 1 April 2020
8,363,088


Additions
2,756,706



At 31 March 2021

11,119,794



AMORTISATION


At 1 April 2020
1,409,079


Charge for the year on owned assets
880,788



At 31 March 2021

2,289,867



NET BOOK VALUE



At 31 March 2021
8,829,927



At 31 March 2020
6,954,009



Page 32


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

15.


TANGIBLE FIXED ASSETS

Group






Plant and machinery
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£



COST OR VALUATION


At 1 April 2020
31,352
336,130
1,437,571
2,770,326
4,575,379


Additions
118,664
-
-
497,082
615,746


Acquisition of subsidiary
-
-
22,166
18,503
40,669


Disposals
(13,358)
(50,029)
(41,641)
-
(105,028)



At 31 March 2021

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



DEPRECIATION


At 1 April 2020
22,730
273,138
837,551
1,972,915
3,106,334


Charge for the year on owned assets
18,186
25,762
290,970
384,316
719,234


Disposals
(13,358)
(34,378)
(41,641)
-
(89,377)



At 31 March 2021

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



NET BOOK VALUE



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



At 31 March 2020
8,622
62,992
600,020
797,411
1,469,045

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


2021
2020
£
£



Plant and machinery
32,332
-

Motor vehicles
5,557
43,924

Fixtures and fittings
-
563,153

Computer equipment
310,469
112,095

348,358
719,172

Page 33


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

16.


FIXED ASSET INVESTMENTS

Company





Investments in subsidiary companies

£



COST OR VALUATION


At 1 April 2020
12,155,450


Additions
3,680,115



At 31 March 2021

15,835,565



IMPAIRMENT


At 1 April 2020
3,015,015



At 31 March 2021

3,015,015


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%

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

Page 34


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

17.


DEBTORS

Group
Group
Company
Company
2021
2020
2021
2020
£
£
£
£

DUE AFTER MORE THAN ONE YEAR

Prepayments and accrued income
366,029
394,293
366,029
394,293

366,029
394,293
366,029
394,293


Group
Group
Company
Company
2021
2020
2021
2020
£
£
£
£

DUE WITHIN ONE YEAR

Trade debtors
9,512,396
9,305,961
-
-

Amounts owed by group undertakings
-
-
945,493
31,360

Other debtors
124,077
110,146
22,884
3,764

Prepayments and accrued income
1,805,588
1,307,464
13,264
797

Amounts recoverable on long term contracts
1,131,518
1,604,257
-
-

12,573,579
12,327,828
981,641
35,921



18.


CASH AND CASH EQUIVALENTS

Group
Group
Company
Company
2021
2020
2021
2020
£
£
£
£

Cash at bank and in hand
3,403,698
1,263,859
34,347
4,667

Less: bank overdrafts
-
(1,495,517)
-
-

3,403,698
(231,658)
34,347
4,667


Page 35


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

19.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
Group
Company
Company
2021
2020
2021
2020
£
£
£
£

Bank overdrafts
-
1,495,517
-
-

Bank loans
-
1,119,249
-
625,000

Other loans
854,291
923,831
-
-

Trade creditors
2,590,420
2,197,385
176,680
8,186

Amounts owed to group undertakings
-
-
-
1,112,899

Deferred consideration
1,065,668
844,000
1,065,668
754,000

Corporation tax
104,079
58,591
-
-

Other taxation and social security
2,183,990
2,473,758
60,018
79,587

Obligations under finance lease and hire purchase contracts
86,440
306,935
-
-

Other creditors
596,532
78,771
1,019
424

Accruals and deferred income
2,700,545
2,057,464
246,101
105,956

Bond liability
-
600,000
-
-

10,181,965
12,155,501
1,549,486
2,686,052


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


20.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group
Group
Company
Company
2021
2020
2021
2020
£
£
£
£

Bank loans
-
1,017,500
-
1,017,500

Other loans
9,029,999
4,029,999
9,029,999
4,029,999

Net obligations under finance leases and hire purchase contracts
279,248
475,845
-
-

Deferred consideration
2,716,499
1,152,106
2,716,499
1,152,106

12,025,746
6,675,450
11,746,498
6,199,605




Page 36


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

21.


LOANS




Group
Group
Company
Company
2021
2020
2021
2020
£
£
£
£

AMOUNTS FALLING DUE WITHIN ONE YEAR

Bank loans
-
1,119,249
-
625,000

Other loans
854,291
923,831
-
-


854,291
2,043,080
-
625,000

AMOUNTS FALLING DUE 1-2 YEARS

Bank loans
-
1,017,500
-
1,017,500

Other loans
9,029,999
1,779,999
9,029,999
1,779,999


9,029,999
2,797,499
9,029,999
2,797,499


AMOUNTS FALLING DUE AFTER MORE THAN 5 YEARS

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

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

9,884,290
7,090,579
9,029,999
5,672,499


Other loans due within one year include unsecured short term financing which is repayable in monthly instalments. 

During the 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 Interuption 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 instalments which commence in November 2021 and the final instalment 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 which which are repaid in half yearly instalments 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 are £1,030,000 of loan notes which are repaid in half yearly instalments from 31 March 2022. Interest is charged at 12% and the final repayment will take place during the financial year ending 31 March 2025.

Page 37


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

22.


HIRE PURCHASE AND FINANCE LEASES


Minimum lease payments under hire purchase fall due as follows:

Group
Group
2021
2020
£
£

Within one year
86,440
306,935

Between 1-5 years
279,248
475,845

365,688
782,780

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


23.


DEFERRED TAXATION


Group



2021


£






At beginning of year
(2,313)


Charged to profit or loss
(14,980)


Arising on business combinations
(6,347)


Utilised in year
-



AT END OF YEAR
(23,640)

Group
Group
2021
2020
£
£

Accelerated capital allowances
(71,813)
(32,668)

Short term timing differences
48,173
30,355

(23,640)
(2,313)

Page 38


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

24.


SHARE CAPITAL

2021
2020
£
£
ALLOTTED, CALLED UP AND FULLY PAID



3,062 (2020: 3,062) Ordinary A Shares shares of £1.00 each
3,062
3,062
1,915 (2020: 1,915) Ordinary B Shares shares of £1.00 each
1,915
1,915
1,250 (2020: 1,250) Ordinary C Shares shares of £1.00 each
1,250
1,250
4,034 (2020: 4,034) Ordinary D Shares shares of £1.00 each
4,034
4,034
1,362 (2020: ) Ordinary G Shares shares of £1.00 each
1,362
-
1,516,900 (2020: 1,516,900) Preference A Shares shares of £0.01 each
15,169
15,169
1,531,647 (2020: 1,531,647) Preference B Shares shares of £1.00 each
1,531,647
1,531,647
498,100 (2020: 498,100) Preference C Shares shares of £0.01 each
4,981
4,981

1,563,420

1,562,058


During the year the Company issued 1,362 Ordinary G shares with an aggregate nominal value of £1,362. The fair value of the consideration received was £1,362.
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.


25.


RESERVES

Share premium account

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

Profit and loss account

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

Page 39


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

26.
 

BUSINESS COMBINATIONS

On 2 March 2021 Hydrock Holdings Limited acquired 100% of the issued share capital of Kelly Taylor & Associates Limited for total consideration of £3,550,054.

ACQUISITION OF KELLY TAYLOR & ASSOCIATES LIMITED

RECOGNISED AMOUNTS OF IDENTIFIABLE ASSETS ACQUIRED AND LIABILITIES ASSUMED

Book value
Fair value
£
£

FIXED ASSETS

Tangible
40,669
40,669

40,669
40,669

CURRENT ASSETS

Debtors
305,402
305,402

Cash at bank and in hand
734,026
734,026

TOTAL ASSETS
1,080,097
1,080,097

CREDITORS

Due within one year
(150,341)
(150,341)

Deferred taxation
(6,347)
(6,347)

TOTAL IDENTIFIABLE NET ASSETS
923,409
923,409


Goodwill
2,626,645

TOTAL PURCHASE CONSIDERATION
3,550,054

CONSIDERATION

£


Cash
1,000,000

Deferred consideration
2,500,000

Directly attributable costs
50,054

TOTAL PURCHASE CONSIDERATION
3,550,054

Page 40


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

26.BUSINESS COMBINATIONS (CONTINUED)

CASH OUTFLOW ON ACQUISITION

£


Purchase consideration settled in cash, as above
1,000,000

Directly attributable costs
50,054

1,050,054

Less: Cash and cash equivalents acquired
(734,026)

NET CASH OUTFLOW ON ACQUISITION
316,028

The results of KELLY TAYLOR & ASSOCIATES LIMITED since acquisition are as follows:

Current period since acquisition
£

Turnover
482,888

Profit for the period since acquisition
361,506


27.


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 £943,203 (2020: £1,043,876). Contributions totalling £192,469 (2020: £170,476) were payable to the fund at the reporting date and are included in creditors.


28.


COMMITMENTS UNDER OPERATING LEASES

At 31 March 2021 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2021
2020
£
£

Not later than 1 year
1,364,946
992,204

Later than 1 year and not later than 5 years
2,318,275
2,882,161

Later than 5 years
342,593
156,916

4,025,814
4,031,281
Page 41


HYDROCK HOLDINGS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

29.


RELATED PARTY TRANSACTIONS

During the year rent of £30,745 (2020: £30,435) was paid to CH Property Trustee Corisande Limited of which M Hilton, director, is a beneficiary. At the year end, the group owed £9,000 (2020: £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 £24,000 (2020: £24,000) from PAH Corisand Limited in respect of service charges, of which £Nil was owed at the year end date (2020: £2,000).

During the year rent totalling £200,223 (2020: £235,312) 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 £141,548 was owed in respect of this rent (2020: £70,200).

B McConnell is a director of Mojo Active Limited. During the year, Hydrock Consultants made purchases of £5,620 (2020: £62,957) from Mojo Active Limited, of which £2,160 (2020: £54) was owed at year end.

H Easterbrook is a director of Lentil Ltd. During the year the group paid consultancy fees of £58,075 to
Lentil Ltd and at the year end owed £11,400 to the group.

C Tully is a director of Linthar Consulting Limited. During the year the group paid consultancy fees of £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 £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 £4,030,000 to BGF Investments LP. During the year interest of £373,000 (2020: £316,172) was paid in respect of the loan notes.
 
Page 42