Company registration number 07254120 (England and Wales)
VERTEMAX LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
VERTEMAX LTD
CONTENTS
Page
Strategic report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 12
VERTEMAX LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The principal activity of the company is the sale and hire of edge protection equipment.

PRINCIPAL ACTIVITIES

The principal activity of the company is the sale and hire of edge protection equipment.

REVIEW OF THE BUSINESS

2024 was a slow year for the construction and industrial sectors, resulting in a slight drop in revenue from 2023, however, the gross profit margin improved due to price increases and growth of the rental business. Ongoing supply contracts with market leading customers in the UK continues whilst new customers have been acquired. The directors are satisfied with the overall level of profitability.

 

Vertemax Limited continues to support services for group activities in other regions.

 

The UK market conditions for 2025 remains similar to 2024. Revenues are expected to be in the same region as 2024 with a stable gross profit margin expected.

PRINCIPAL RISKS AND UNCERTAINTIES

The principal risks to the business in its sector relates to uncertainty of projects going ahead. These are often seen to be subject to delays and sometimes cancelled which has a major impact on the revenue. Vertemax products are used to perform hazardous operations where claims for product liability or personal injury may arise. Vertemax Limited monitors and manages these risks through its normal business processes, taking out insurances and making accounting provisions as appropriate

KEY PERFORMANCE INDICATORS

The directors believe the main performance indicators are turnover, gross profit margin and EBITDA. Performance of the company is as follows:

 

 

 

 

2024

2023

 

 

 

£

£

 

Turnover

 

 

8,663,571

9,873,229

Gross Profit (%)

 

 

54.65%

52.40%

EBITDA

 

 

2,425,909

2,997,697

Mr T Hilmarsson
Director
24 September 2025
VERTEMAX LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
2024
2023
Notes
£
£
FIXED ASSETS
Intangible assets
3
21,493
26,883
Tangible assets
4
938,317
511,839
959,810
538,722
CURRENT ASSETS
Stocks
2,658,012
3,235,296
Debtors
5
4,757,128
3,120,881
Cash at bank and in hand
769,371
435,964
8,184,511
6,792,141
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
6
(1,075,269)
(1,269,844)
NET CURRENT ASSETS
7,109,242
5,522,297
TOTAL ASSETS LESS CURRENT LIABILITIES
8,069,052
6,061,019
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
7
(885,000)
(885,000)
PROVISIONS FOR LIABILITIES
(231,416)
(92,826)
NET ASSETS
6,952,636
5,083,193
CAPITAL AND RESERVES
Called up share capital
25,002
25,002
Profit and loss reserves
6,927,634
5,058,191
TOTAL EQUITY
6,952,636
5,083,193

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

VERTEMAX LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 3 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on
24 September 2025
2025-09-24
2025-09-24
and are signed on its behalf by:
Mr T Hilmarsson
Director
Company registration number 07254120 (England and Wales)
VERTEMAX LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
ACCOUNTING POLICIES
Company information

Vertemax Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Spinney House, Wilcox Close, AYLESHAM, CT3 3EP.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

Vertemax Ltd is a wholly owned subsidiary of Vertemax Group Limited and the results of Vertemax Ltd are included in the consolidated financial statements of HAKI Safety AB which are available from Box 4241 203 12 Malmo, Sweden.

1.2
Turnover

Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.

 

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred of to be incurred in respect of the transactions can be measured reliably.

1.3
Intangible fixed assets other than goodwill

Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses.

 

Intangible assets acquired as part of a business combination are only recognised separately from goodwill when they arise from contractual or other legal rights, are separable, the expected future economic benefits are probable and the cost or value can be measured reliably.

VERTEMAX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 5 -

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Patents, trademarks & liecences
25% reducing balance

If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.

1.4
Tangible fixed assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

 

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

 

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
25% straight line
Plant and machinery
25% reducing balance
Fixtures and fittings
25% straight line
Equipment
25% straight line
Motor vehicles
25% straight line
1.5
Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

VERTEMAX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 6 -

For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.

 

For impairment testing of goodwill, the goodwill acquired in business combinations is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.

1.6
Stocks

Stocks are measure at the lower of cost and estimated selling priceless costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company 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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

VERTEMAX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 7 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

VERTEMAX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 8 -
1.10
Retirement benefits

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.

 

When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.11
Leases
As lessee

Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.

2
EMPLOYEES

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
24
24
VERTEMAX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
3
INTANGIBLE FIXED ASSETS
Patents, trademarks & liecences
£
Cost
At 1 January 2024 and 31 December 2024
53,902
Amortisation and impairment
At 1 January 2024
27,019
Amortisation charged for the year
5,390
At 31 December 2024
32,409
Carrying amount
At 31 December 2024
21,493
At 31 December 2023
26,883
4
TANGIBLE FIXED ASSETS
Leasehold improvements
Plant and machinery
Fixtures and fittings
Equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
22,010
1,156,250
38,866
55,583
23,414
1,296,123
Additions
-
0
954,629
8,845
3,262
-
0
966,736
Disposals
-
0
(424,356)
(20,558)
(36,167)
-
0
(481,081)
At 31 December 2024
22,010
1,686,523
27,153
22,678
23,414
1,781,778
Depreciation and impairment
At 1 January 2024
13,092
686,602
31,616
37,983
14,991
784,284
Depreciation charged in the year
5,502
392,353
3,913
7,241
5,853
414,862
Eliminated in respect of disposals
-
0
(308,992)
(17,701)
(28,992)
-
0
(355,685)
At 31 December 2024
18,594
769,963
17,828
16,232
20,844
843,461
Carrying amount
At 31 December 2024
3,416
916,560
9,325
6,446
2,570
938,317
At 31 December 2023
8,918
469,648
7,250
17,600
8,423
511,839
VERTEMAX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
5
DEBTORS
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,212,208
1,454,869
Amounts owed by group undertakings
80,003
863,996
Other debtors
81,717
68,081
1,373,928
2,386,946
2024
2023
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
3,383,200
733,935
Total debtors
4,757,128
3,120,881

Included in amounts owed by group undertakings is £3,331,240 which relates to loans owed from group companies which are not payable on demand and a 5% market rate of interest is being charged.

 

Other amounts owed by group undertakings are unsecured, interest free and repayable on demand.

6
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024
2023
£
£
Bank loans and overdrafts
70
-
0
Trade creditors
306,575
550,436
Amounts owed to group undertakings
292,072
49,930
Corporation tax
97,367
327,539
Other taxation and social security
255,150
231,286
Other creditors
124,035
110,653
1,075,269
1,269,844

Amounts owed to group undertakings are unsecured, interest free and repayable on demand.

 

 

VERTEMAX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
7
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024
2023
£
£
Amounts owed to group undertakings
885,000
885,000

Amounts owed to group undertakings are not repayable on demand and a 5% market rate of interest has been charged.

8
AUDIT REPORT INFORMATION

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

Senior Statutory Auditor:
Simon Tee
Statutory Auditor:
Kilsby & Williams LLP
Date of audit report:
25 September 2025
9
OPERATING LEASE COMMITMENTS
As lessee

The total future minimum lease payments under non-cancellable operating leases are as follows:

2024
2023
£
£
Total commitments
787,674
1,036,935
10
EVENTS AFTER THE REPORTING DATE

In 2025 Vertemax Limited acquired all the assets, stock and trade of Elebia Limited, a fellow subsidiary of Vertemax Group Limited.

11
PARENT COMPANY
VERTEMAX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
PARENT COMPANY
(Continued)
- 12 -

The immediate parent company is Vertemax Group Limited, a company incorporated in the UK.

 

The parent undertaking of the largest and smallest group for which consolidated financial statements are prepared is Haki Safety AB, a company incorporated in Sweden. Consolidated financial statements are available from www.hakisafety.com.

 

Haki Safety AB is the company's ultimate parent undertaking and ultimate controlling party.

2024-12-312024-01-01falsefalsefalse25 September 2025CCH SoftwareCCH Accounts Production 2025.200The principal activity of the company is the sale and hire of edge protection equipment.
Mr C DayMr T HilmarssonMr T SchullerMrs K Smith
072541202024-01-012024-12-3107254120bus:Director22024-01-012024-12-31072541202024-12-31072541202023-12-3107254120core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3107254120core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3107254120core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3107254120core:PlantMachinery2024-12-3107254120core:FurnitureFittings2024-12-3107254120core:ComputerEquipment2024-12-3107254120core:MotorVehicles2024-12-3107254120core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3107254120core:PlantMachinery2023-12-3107254120core:FurnitureFittings2023-12-3107254120core:ComputerEquipment2023-12-3107254120core:MotorVehicles2023-12-3107254120core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107254120core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3107254120core:ShareCapital2024-12-3107254120core:ShareCapital2023-12-3107254120core:RetainedEarningsAccumulatedLosses2024-12-3107254120core:RetainedEarningsAccumulatedLosses2023-12-3107254120core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107254120core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3107254120core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3107254120core:PlantMachinery2024-01-012024-12-3107254120core:FurnitureFittings2024-01-012024-12-3107254120core:ComputerEquipment2024-01-012024-12-3107254120core:MotorVehicles2024-01-012024-12-31072541202023-01-012023-12-3107254120core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3107254120core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3107254120core:PlantMachinery2023-12-3107254120core:FurnitureFittings2023-12-3107254120core:ComputerEquipment2023-12-3107254120core:MotorVehicles2023-12-31072541202023-12-3107254120core:CurrentFinancialInstruments2024-12-3107254120core:CurrentFinancialInstruments2023-12-3107254120core:Non-currentFinancialInstruments2024-12-3107254120core:Non-currentFinancialInstruments2023-12-3107254120core:WithinOneYear2024-12-3107254120core:WithinOneYear2023-12-3107254120bus:PrivateLimitedCompanyLtd2024-01-012024-12-3107254120bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3107254120bus:FRS1022024-01-012024-12-3107254120bus:Audited2024-01-012024-12-3107254120bus:Director12024-01-012024-12-3107254120bus:Director32024-01-012024-12-3107254120bus:Director42024-01-012024-12-3107254120bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP