IRIS Accounts Production v25.1.4.42 14173296 Board of Directors Board of Directors 31.12.24 1.1.24 31.12.24 31.12.24 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. true true true false true true false false false false false true false Ordinary A 0 Ordinary B 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh141732962023-12-31141732962024-12-31141732962024-01-012024-12-31141732962022-12-31141732962023-01-012023-12-31141732962023-12-3114173296ns15:EnglandWales2024-01-012024-12-3114173296ns14:PoundSterling2024-01-012024-12-3114173296ns10:Director12024-01-012024-12-3114173296ns10:Director22024-01-012024-12-3114173296ns10:Consolidated2024-12-3114173296ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3114173296ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3114173296ns10:Consolidatedns10:MediumEntities2024-01-012024-12-3114173296ns10:Consolidatedns10:Audited2024-01-012024-12-3114173296ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3114173296ns10:Consolidated2024-01-012024-12-3114173296ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3114173296ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3114173296ns10:FullAccounts2024-01-012024-12-3114173296ns5:Subsidiary12024-01-012024-12-3114173296ns5:Subsidiary22024-01-012024-12-311417329612024-01-012024-12-3114173296ns10:OrdinaryShareClass12024-01-012024-12-3114173296ns10:OrdinaryShareClass22024-01-012024-12-3114173296ns10:RegisteredOffice2024-01-012024-12-3114173296ns10:Consolidated2023-01-012023-12-3114173296ns5:CurrentFinancialInstruments2024-12-3114173296ns5:CurrentFinancialInstruments2023-12-3114173296ns5:ShareCapital2024-12-3114173296ns5:ShareCapital2023-12-3114173296ns5:RetainedEarningsAccumulatedLosses2024-12-3114173296ns5:RetainedEarningsAccumulatedLosses2023-12-3114173296ns5:ShareCapital2022-12-3114173296ns5:RetainedEarningsAccumulatedLosses2022-12-3114173296ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3114173296ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-311417329612024-01-012024-12-3114173296ns5:NetGoodwill2024-01-012024-12-3114173296ns5:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3114173296ns5:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3114173296ns5:ComputerSoftware2024-01-012024-12-3114173296ns5:PlantMachinery2024-01-012024-12-3114173296ns5:FurnitureFittings2024-01-012024-12-3114173296ns5:MotorVehicles2024-01-012024-12-3114173296ns5:CostValuation2023-12-31141732961ns5:Subsidiary12024-01-012024-12-3114173296ns5:Subsidiary12024-12-3114173296ns5:Subsidiary12023-12-3114173296ns5:Subsidiary12023-01-012023-12-3114173296ns5:Subsidiary232024-01-012024-12-3114173296ns5:Subsidiary22024-12-3114173296ns10:OrdinaryShareClass12024-12-3114173296ns10:OrdinaryShareClass22024-12-3114173296ns5:RetainedEarningsAccumulatedLosses2023-12-31
REGISTERED NUMBER: 14173296 (England and Wales)









Group Strategic Report, Report of the Directors and

Consolidated Financial Statements for the Year Ended 31 December 2024

for

IMS Euro Group Ltd

IMS Euro Group Ltd (Registered number: 14173296)






Contents of the Consolidated Financial Statements
for the Year Ended 31 December 2024




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 5

Consolidated Income Statement 9

Consolidated Other Comprehensive Income 10

Consolidated Balance Sheet 11

Company Balance Sheet 12

Consolidated Statement of Changes in Equity 13

Company Statement of Changes in Equity 14

Consolidated Cash Flow Statement 15

Notes to the Consolidated Cash Flow Statement 16

Notes to the Consolidated Financial Statements 17


IMS Euro Group Ltd

Company Information
for the Year Ended 31 December 2024







DIRECTORS: Mr B A I Murray
Mr S Collard





REGISTERED OFFICE: Europa Business Park
Bird Hall Lane
Cheadle Heath
Stockport
Cheshire
SK3 0XA





REGISTERED NUMBER: 14173296 (England and Wales)





AUDITORS: Harts Limited
Chartered Accountants and Statutory Auditors
Westminster House
10 Westminster Road
Macclesfield
Cheshire
SK10 1BX

IMS Euro Group Ltd (Registered number: 14173296)

Group Strategic Report
for the Year Ended 31 December 2024

The directors presents their strategic report of the group for the 12 months ended 31 December 2024.

REVIEW OF BUSINESS
Turnover increased again year on year, up £5m to £32m. IMS continues to win market share, through providing a compelling combination of excellent customer service, and high quality, value for money products.

Profitability also increased with profit before tax increasing by £0.5m to £2.63m, enabling IMS to continue to reinvest in its people and infrastructure, ensuring it has a robust and efficient platform for continued growth.

As one would expect, working capital has increased to take account of this growth in sales. Debtors levels are consistently between £6m and £7m in both years, whilst careful stock management has enabled stock levels to fall by £0.7m to £5m, despite the higher level of sales. IMS continues to have the breadth and depth of stock to allow it to provide customers with a One Stop Shop for medical consumables products.

Cash generated from operations in the year was £5.1m in 2024, versus £1.9m in the prior year.

The Group's Dutch subsidiary, IMS (Europe) BV, commenced trading in the year. IMS intends to use this subsidiary to roll out its unique and highly scalable business model into the receptive European market. As anticipated this subsidiary was loss making in the year.

PRINCIPAL RISKS AND UNCERTAINTIES
Price volatility, product shortages and delay on imports are still a risk as a result of the Ukraine War and the conflict in the Middle East, however the business has a strong and diverse supply base to mitigate this risk.

The company uses daily, weekly and monthly Key Performance Indicators to monitor profitability and liquidity. Examples of these KPIs are Daily Sales, Product margin percentage, Stock days, Trade debtor days and Trade creditor days.

Key performance indicator 2024 2023
Gross profit % 32.6% 30.5%
Profit before tax % 8.1% 7.9%
Trade debtor days 39.7 days 55.6 days
Trade creditor days 48.6 days 39.9 days
Stock trading ratio % 23.1% 30.1%


Currency fluctuations are managed by maintaining reserves of the major trading currencies.

LEGISLATIVE RISKS
All suppliers and products purchased comply with existing legislation.

FINANCIAL RISKS
The company and its divisions continue to be financially strong, generating significant profit and cashflow, adding to an already strong balance sheet.

ECONOMIC RISKS
The company and its divisions are well placed to address future economic challenges through diversification into new markets, tight cost control and increasing liquidity.


IMS Euro Group Ltd (Registered number: 14173296)

Group Strategic Report
for the Year Ended 31 December 2024

INFORMATION SECURITY RISK
Loss of the IT network or data held within it could result in significant reputational and financial damage. The Group's IT systems are all cloud-based and therefore can be accessed from any location with an internet connection. Access to the Group's systems requires multi-factor authentication and firewall software is in place to restrict the imp[act of cyber-attacks. Regular notifications are sent to staff regarding the importance of remaining vigilant of phishing e-mails.

ON BEHALF OF THE BOARD:





Mr B A I Murray - Director


11 September 2025

IMS Euro Group Ltd (Registered number: 14173296)

Report of the Directors
for the Year Ended 31 December 2024

The directors present their report with the financial statements of the company and the group for the year ended 31 December 2024.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of a supplier of medical consumables to the veterinary market.

DIVIDENDS
The total distribution of dividends for the year ended 31 December 2024 was £252,977 (2023: £257,580).

EVENTS SINCE THE END OF THE YEAR
Information relating to events since the end of the year is given in the notes to the financial statements.

DIRECTOR
Mr D W Shamot held office throughout the whole of the current period, resigning on 23rd April 2025. On this same date, Mr B A I Murray and Mr S Collard were appointed directors of the company.

DISCLOSURE IN THE STRATEGIC REPORT
In accordance with section 414A of the Companies Act 2006, the group has prepared a strategic report which can be found on page 2 and which includes a fair review of the group’s business and a description of the principal risks and uncertainties facing the group.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the 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 and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

ON BEHALF OF THE BOARD:





Mr B A I Murray - Director


11 September 2025

Report of the Independent Auditors to the Members of
IMS Euro Group Ltd

Opinion
We have audited the financial statements of IMS Euro Group Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 December 2024 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 UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

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

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and 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 directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
IMS Euro Group Ltd


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 Report of the Directors.

We have nothing to report in respect of the following matters where 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 Statement of Directors' Responsibilities set out on page four, 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 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.

Report of the Independent Auditors to the Members of
IMS Euro Group Ltd


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

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

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.

The primary responsibility for the prevention and detection of non-compliance with laws and regulations, including fraud, rests with both those charged with governance of the entity and management.

We obtained an understanding of the legal and regulatory frameworks that are applicable to the company and considered acts by the company that were contrary to these laws and regulations, including fraud.

We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of an override of controls) and determined that the principle risks were related to revenue recognition and management override of controls. We also determined that there is a risk of inappropriate journal entries being included.

Appropriate procedures performed by the engagement team included:

- Identifying and testing journal entries, in particular any journal entries posted with unusual account combinations;
- Challenging the assumptions and judgements made by management in their significant accounting estimates;
- Reviewing the minutes of meetings of management and/or the Board of Directors;
- Discussions with management, including consideration of known or suspected instances of non compliance with laws and regulations and fraud;
- Performing analytical procedures to identify and unusual or unexpected relationships that may indicate risks of material misstatement due to fraud.

There are inherent limitations in the audit procedures described above. The further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and inspection of regulatory and legal correspondence, if any. The risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, intentional misrepresentation or through collusion.

Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations that could materially impact the financial statements.

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 Report of the Auditors.

Report of the Independent Auditors to the Members of
IMS Euro Group Ltd


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 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors 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.




Melissa Bowers FCCA (Senior Statutory Auditor)
for and on behalf of Harts Limited
Chartered Accountants and Statutory Auditors
Westminster House
10 Westminster Road
Macclesfield
Cheshire
SK10 1BX

12 September 2025

IMS Euro Group Ltd (Registered number: 14173296)

Consolidated Income Statement
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   

TURNOVER 3 32,333,112 27,228,601

Cost of sales (21,805,079 ) (18,929,248 )
GROSS PROFIT 10,528,033 8,299,353

Administrative expenses (7,990,206 ) (6,156,871 )
2,537,827 2,142,482

Other operating income 69,057 7,328
OPERATING PROFIT 5 2,606,884 2,149,810

Interest receivable and similar income 33,486 13,434
2,640,370 2,163,244

Interest payable and similar expenses 7 (5,754 ) -
PROFIT BEFORE TAXATION 2,634,616 2,163,244

Tax on profit 8 (1,130,716 ) (772,838 )
PROFIT FOR THE FINANCIAL YEAR 1,503,900 1,390,406
Profit attributable to:
Owners of the parent 1,435,793 1,339,991
Non-controlling interests 68,107 50,415
1,503,900 1,390,406

IMS Euro Group Ltd (Registered number: 14173296)

Consolidated Other Comprehensive Income
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   

PROFIT FOR THE YEAR 1,503,900 1,390,406


OTHER COMPREHENSIVE INCOME
Translation reserve movements 19,198 -
Income tax relating to other comprehensive
income

-

-
OTHER COMPREHENSIVE INCOME FOR THE
YEAR, NET OF INCOME TAX

19,198

-
TOTAL COMPREHENSIVE INCOME FOR THE
YEAR

1,523,098

1,390,406

Total comprehensive income attributable to:
Owners of the parent 1,454,991 1,339,991
Non-controlling interests 68,107 50,415
1,523,098 1,390,406

IMS Euro Group Ltd (Registered number: 14173296)

Consolidated Balance Sheet
31 December 2024

31.12.24 31.12.23
Notes £    £   
FIXED ASSETS
Intangible assets 11 3,413,385 4,522,220
Tangible assets 12 141,860 60,481
Investments 13 - -
3,555,245 4,582,701

CURRENT ASSETS
Stocks 14 5,044,530 5,694,475
Debtors 15 6,390,359 6,868,757
Cash at bank and in hand 5,019,376 1,277,986
16,454,265 13,841,218
CREDITORS
Amounts falling due within one year 16 (5,459,889 ) (5,156,960 )
NET CURRENT ASSETS 10,994,376 8,684,258
TOTAL ASSETS LESS CURRENT LIABILITIES 14,549,621 13,266,959

PROVISIONS FOR LIABILITIES 19 (21,607 ) (9,066 )
NET ASSETS 14,528,014 13,257,893

CAPITAL AND RESERVES
Called up share capital 20 12,000,000 12,000,000
Retained earnings 21 2,279,425 1,077,411
SHAREHOLDERS' FUNDS 14,279,425 13,077,411

NON-CONTROLLING INTERESTS 22 248,589 180,482
TOTAL EQUITY 14,528,014 13,257,893

The financial statements were approved by the Board of Directors and authorised for issue on 11 September 2025 and were signed on its behalf by:




Mr B A I Murray - Director



Mr S Collard - Director


IMS Euro Group Ltd (Registered number: 14173296)

Company Balance Sheet
31 December 2024

31.12.24 31.12.23
Notes £    £   
FIXED ASSETS
Intangible assets 11 - -
Tangible assets 12 - -
Investments 13 12,000,000 12,000,000
12,000,000 12,000,000

CURRENT ASSETS
Cash at bank 18 -

CREDITORS
Amounts falling due within one year 16 - (10,000 )
NET CURRENT ASSETS/(LIABILITIES) 18 (10,000 )
TOTAL ASSETS LESS CURRENT LIABILITIES 12,000,018 11,990,000

CAPITAL AND RESERVES
Called up share capital 20 12,000,000 12,000,000
Retained earnings 21 18 (10,000 )
SHAREHOLDERS' FUNDS 12,000,018 11,990,000

Company's profit/(loss) for the financial year 10,018 (5,000 )

The financial statements were approved by the Board of Directors and authorised for issue on 11 September 2025 and were signed on its behalf by:




Mr B A I Murray - Director



Mr S Collard - Director


IMS Euro Group Ltd (Registered number: 14173296)

Consolidated Statement of Changes in Equity
for the Year Ended 31 December 2024

Called up
share Retained Non-controlling Total
capital earnings Total interests equity
£    £    £    £    £   
Balance at 1 January 2023 12,000,000 (5,000 ) 11,995,000 130,067 12,125,067

Changes in equity
Dividends - (257,580 ) (257,580 ) - (257,580 )
Total comprehensive income - 1,339,991 1,339,991 50,415 1,390,406
Balance at 31 December 2023 12,000,000 1,077,411 13,077,411 180,482 13,257,893

Changes in equity
Dividends - (252,977 ) (252,977 ) - (252,977 )
Total comprehensive income - 1,454,991 1,454,991 68,107 1,523,098
Balance at 31 December 2024 12,000,000 2,279,425 14,279,425 248,589 14,528,014

IMS Euro Group Ltd (Registered number: 14173296)

Company Statement of Changes in Equity
for the Year Ended 31 December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 January 2023 12,000,000 (5,000 ) 11,995,000

Changes in equity
Total comprehensive income - (5,000 ) (5,000 )
Balance at 31 December 2023 12,000,000 (10,000 ) 11,990,000

Changes in equity
Total comprehensive income - 10,018 10,018
Balance at 31 December 2024 12,000,000 18 12,000,018

IMS Euro Group Ltd (Registered number: 14173296)

Consolidated Cash Flow Statement
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 5,070,778 1,873,067
Interest paid (5,754 ) -
Tax paid (920,893 ) (621,993 )
Net cash from operating activities 4,144,131 1,251,074

Cash flows from investing activities
Purchase of intangible fixed assets (34,017 ) (12,616 )
Purchase of tangible fixed assets (119,006 ) (36,140 )
Sale of tangible fixed assets 8,857 -
Interest received 33,486 13,434
Net cash from investing activities (110,680 ) (35,322 )

Cash flows from financing activities
Equity dividends paid (252,977 ) (257,580 )
Net cash from financing activities (252,977 ) (257,580 )

Increase in cash and cash equivalents 3,780,474 958,172
Cash and cash equivalents at beginning of
year

2

1,238,902

280,730

Cash and cash equivalents at end of year 2 5,019,376 1,238,902

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 December 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

31.12.24 31.12.23
£    £   
Profit before taxation 2,634,616 2,163,244
Depreciation charges 1,180,433 1,159,398
Profit on disposal of fixed assets (7,593 ) -
Remaining translation gain in year 17,980 -
Other adjustments 6,320 -
Finance costs 5,754 -
Finance income (33,486 ) (13,434 )
3,804,024 3,309,208
Decrease/(increase) in stocks 649,945 (1,780,281 )
Decrease/(increase) in trade and other debtors 478,398 (2,063,273 )
Increase in trade and other creditors 138,411 2,407,413
Cash generated from operations 5,070,778 1,873,067

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 5,019,376 1,277,986
Bank overdrafts - (39,084 )
5,019,376 1,238,902
Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 1,277,986 280,730
Bank overdrafts (39,084 ) -
1,238,902 280,730


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.1.24 Cash flow At 31.12.24
£    £    £   
Net cash
Cash at bank and in hand 1,277,986 3,741,390 5,019,376
Bank overdrafts (39,084 ) 39,084 -
1,238,902 3,780,474 5,019,376
Total 1,238,902 3,780,474 5,019,376

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Financial Statements
for the Year Ended 31 December 2024

1. STATUTORY INFORMATION

IMS Euro Group Ltd is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the group's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows:

A provision in the amount of £303,408 (2023: £319,336) for old and obsolete stock has been estimated by the directors to ensure that the stock is correctly stated at the lower of cost and new realisable value.

Turnover
The group recognises the turnover from the sale of goods when significant risks and rewards of ownership of the goods have transferred to the buyer, the amount of turnover can be measured reliably, it is probable that the future economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Turnover is normally recognised on despatch of goods or the agreed transfer of ownership if inventory management is requested by the customer on premises at the group.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2022, is being amortised evenly over its estimated useful life of five years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Patents and licences are being amortised evenly over their estimated useful life of four years.

Computer software is being amortised evenly over its estimated useful life of four years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 50% on cost, 33% on reducing balance, 25% on reducing balance and 20% on reducing balance
Fixtures and fittings - 50% on cost, 33% on reducing balance, 25% on reducing balance and 20% on reducing balance
Motor vehicles - 25% on reducing balance

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Stocks are measured using the weighted average policy.

Financial instruments
The company and the group have elected to apply the provisions of Section 11 ‘Basic Financial Instruments’.

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

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

Taxation
Taxation for the year comprises current. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Investments in subsidiaries and associates
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

3. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the group.

An analysis of turnover by class of business is given below:

31.12.24 31.12.23
£    £   
Sales of goods 32,333,112 27,228,601
32,333,112 27,228,601

An analysis of turnover by geographical market is given below:

31.12.24 31.12.23
£    £   
United Kingdom 31,456,397 26,678,214
Europe 861,191 532,463
Rest of the world 15,524 17,924
32,333,112 27,228,601

4. EMPLOYEES AND DIRECTORS
31.12.24 31.12.23
£    £   
Wages and salaries 3,712,981 3,005,603
Social security costs 343,521 247,830
Other pension costs 294,587 258,045
4,351,089 3,511,478

The average number of employees during the year was as follows:
31.12.24 31.12.23

Direct 63 45
Indirect 40 36
103 81

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

4. EMPLOYEES AND DIRECTORS - continued

The parent company has no employees.

31.12.24 31.12.23
£    £   
Director's remuneration 4,012 10,061
Director's pension contributions to money purchase schemes 338 805

5. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

31.12.24 31.12.23
£    £   
Hire of plant and machinery 37,801 37,843
Other operating leases 857,559 385,611
Depreciation - owned assets 36,363 16,079
Profit on disposal of fixed assets (7,593 ) -
Goodwill amortisation 1,125,341 1,125,341
Patents and licences amortisation 3,183 -
Computer software amortisation 14,328 17,979

6. AUDITORS' REMUNERATION
31.12.24 31.12.23
£    £   
Fees payable to the company's auditors for the audit of the company's
financial statements

24,200

20,000

7. INTEREST PAYABLE AND SIMILAR EXPENSES
31.12.24 31.12.23
£    £   
Bank interest 5,754 -

8. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
31.12.24 31.12.23
£    £   
Current tax:
UK corporation tax 1,124,495 779,158
(Over) Under provision in prior year - (4,135 )
Total current tax 1,124,495 775,023

Deferred tax 6,221 (2,185 )
Tax on profit 1,130,716 772,838

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

8. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

31.12.24 31.12.23
£    £   
Profit before tax 2,634,616 2,163,244
Profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2023 - 23.500 %)

658,654

508,362

Effects of:
Expenses not deductible for tax purposes 3,016 268,874
Capital allowances in excess of depreciation - (5,857 )
Depreciation in excess of capital allowances 324,755 -
Adjustments to tax charge in respect of previous periods (8,822 ) (4,135 )

Pension provision (4,352 ) 5,594
Foreign subsidiary losses carried forward 157,465 -
Total tax charge 1,130,716 772,838

Tax effects relating to effects of other comprehensive income

31.12.24
Gross Tax Net
£    £    £   
Translation reserve movements 19,198 - 19,198

9. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.

The parent company's result for the year can be found on the company balance sheet on page 12.

10. DIVIDENDS
31.12.24 31.12.23
£    £   
Ordinary A shares of 1 each
Interim 252,977 257,580

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

11. INTANGIBLE FIXED ASSETS

Group
Patents
and Computer
Goodwill licences software Totals
£    £    £    £   
COST
At 1 January 2024 5,626,705 - 38,835 5,665,540
Additions - 12,732 21,285 34,017
At 31 December 2024 5,626,705 12,732 60,120 5,699,557
AMORTISATION
At 1 January 2024 1,125,341 - 17,979 1,143,320
Amortisation for year 1,125,341 3,183 14,328 1,142,852
At 31 December 2024 2,250,682 3,183 32,307 2,286,172
NET BOOK VALUE
At 31 December 2024 3,376,023 9,549 27,813 3,413,385
At 31 December 2023 4,501,364 - 20,856 4,522,220

12. TANGIBLE FIXED ASSETS

Group
Fixtures
Plant and and Motor
machinery fittings vehicles Totals
£    £    £    £   
COST
At 1 January 2024 37,536 37,397 1,627 76,560
Additions 11,716 84,113 23,177 119,006
Disposals - - (15,200 ) (15,200 )
At 31 December 2024 49,252 121,510 9,604 180,366
DEPRECIATION
At 1 January 2024 5,596 10,120 363 16,079
Charge for year 11,944 22,302 2,117 36,363
Eliminated on disposal - - (13,936 ) (13,936 )
At 31 December 2024 17,540 32,422 (11,456 ) 38,506
NET BOOK VALUE
At 31 December 2024 31,712 89,088 21,060 141,860
At 31 December 2023 31,940 27,277 1,264 60,481

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

13. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 January 2024
and 31 December 2024 12,000,000
NET BOOK VALUE
At 31 December 2024 12,000,000
At 31 December 2023 12,000,000

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

IMS Euro Limited
Registered office: Europa Business Park Bird Hall Lane, Cheadle Heath, Stockport, United Kingdom, SK3 0XA
Nature of business: Veterinary medical consumables supplier
%
Class of shares: holding
Ordinary 98.00
31.12.24 31.12.23
£    £   
Aggregate capital and reserves 11,918,912 8,766,529
Profit for the year 3,405,360 2,520,746

IMS (Europe) BV
Registered office: Kraaiendonk 46 5428 NZ Venhorst
Nature of business: Veterinary medical consumables supplier
%
Class of shares: holding
Ordinary 100.00
31.12.24
£   
Aggregate capital and reserves (766,939 )
Loss for the year (766,940 )


14. STOCKS

Group
31.12.24 31.12.23
£    £   
Finished goods 5,044,530 5,694,475

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

15. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
31.12.24 31.12.23
£    £   
Trade debtors 3,510,867 4,150,748
Other debtors 2,261,633 2,215,915
Prepayments & accrued income 617,859 502,094
6,390,359 6,868,757

Other debtors include amount £1,971,641 (2023: £1,900,561) receivable from Shamot Group Holdings Ltd (formerly IMS Euro Holdings Limited), a company under common control during the year.

16. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Bank loans and overdrafts (see note 17) - 39,084 - -
Trade creditors 2,693,901 2,262,587 - -
Corporation tax 548,889 345,287 - -
Social security and other taxes 16,209 - - -
Pension creditor 22,784 39,269 - -
VAT 488,088 326,111 - -
Other creditors 112,744 610,779 - -
Accrued expenses 1,577,274 1,533,843 - 10,000
5,459,889 5,156,960 - 10,000

Other creditors include amount £62,860 (2023: £74,279) payable to Shamot Investment Group Ltd (formerly IMS Euro Properties Limited), a company under common control during the year.

17. LOANS

An analysis of the maturity of loans is given below:

Group
31.12.24 31.12.23
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts - 39,084

18. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

Group
Non-cancellable operating leases
31.12.24 31.12.23
£    £   
Within one year 691,359 527,393
Between one and five years 700,420 41,563
In more than five years - 90
1,391,779 569,046

Lease payments recognised as an expense during the year were £859,750 (2023: £423,454).

19. PROVISIONS FOR LIABILITIES

Group
31.12.24 31.12.23
£    £   
Deferred tax 21,607 9,066

Group
Deferred
tax
£   
Balance at 1 January 2024 9,066
Provided during year 12,541
Balance at 31 December 2024 21,607

20. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.24 31.12.23
value: £    £   
6,060,000 Ordinary A 1 5,940,000 5,940,000
5,940,000 Ordinary B 1 6,060,000 6,060,000
12,000,000 12,000,000

There are no restrictions on these shares.

On 8th May 2025, the Ordinary A and Ordinary B shares were reclassed to all be designated as Ordinary shares.

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

21. RESERVES

Group
Retained
earnings
£   

At 1 January 2024 1,077,411
Profit for the year 1,435,793
Dividends (252,977 )
Translation gains/(losses) 19,198
At 31 December 2024 2,279,425

Company
Retained
earnings
£   

At 1 January 2024 (10,000 )
Profit for the year 10,018
At 31 December 2024 18


22. NON-CONTROLLING INTERESTS

IMS Euro Group Limited owns 98% of the issued shares of IMS Euro Limited.

There has been an increase in the non-controlling interest for the current year of £68,107 (2023: £50,415). The brought forward non-controlling interests were £180,482 (2023: £130,067), thus the year end balance is £248,589 (2023: (£180,482).

23. OTHER FINANCIAL COMMITMENTS

There is a debenture dated 24th October 2022 relating to IMS Euro Group Ltd, including a fixed and floating charge over all assets of the company, in favour of HSBC UK Bank PLC.

There is a debenture relating to IMS Euro Ltd including a fixed charge over all present freehold and leasehold property; the first charge is over the book and other debts, chattels, goodwill and uncalled capital, both present and future; and there is a floating charge over all assets and undertaking both present and future dated 24 December 2001.

The group has in place a bank guarantee for €87,664 (£72,450) in respect of IMS (Europe) B.V's lease agreement for their main premises in Venhorst, NL, which expires on 31st December 2028.

24. RELATED PARTY DISCLOSURES

During the year, the group were invoiced amounts totalling £469,924 (2023: £218,592) by Shamot Investment Group Ltd (formerly IMS Euro Properties Limited), which is a company controlled by Durgham Shamot, who was a director throughout the whole of the current and prior year. At the balance sheet date, there was a balance payable to Shamot Investment Group Ltd of £62,860 (2023: £74,166).

At the balance sheet date, the group was owed £1,971,641 (2023: £1,832,029) by Shamot Group Holdings Ltd (formerly IMS Euro Holdings Limited) which was a company under the control of Durgham Shamot.

Durgham Shamot was sole director of the company until 23rd April 2025. See post balance sheet events note for further details.

IMS Euro Group Ltd (Registered number: 14173296)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

25. POST BALANCE SHEET EVENTS

On 23rd April 2025, 100% of the share capital of the Company was purchased by IMS Euro Bidco Limited, a company incorporated in England and Wales, which is regarded as the immediate parent company. IMS Euro Topco Limited, a company incorporated in England and Wales, is regarded as the ultimate parent company. The registered office address of both the immediate and ultimate parent company is Europa Business Park, Bird Hall Lane, Cheadle Heath, Stockport, SKA 0XA.

Following the change in ownership, the Group is controlled by Elysian Capital III LP of 1 Southampton Street, London, ACRE 0LR, on the basis that it holds a controlling interest in the voting rights of the share capital of IMS Euro Topco Limited, the Group's ultimate parent company.