IRIS Accounts Production v25.2.0.378 00808986 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. the manufacture, conversion and sale of speciality self-adhesive tapes. true true false true true false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh008089862023-12-31008089862024-12-31008089862024-01-012024-12-31008089862022-12-31008089862023-01-012023-12-31008089862023-12-3100808986ns15:EnglandWales2024-01-012024-12-3100808986ns14:PoundSterling2024-01-012024-12-3100808986ns10:Director12024-01-012024-12-3100808986ns10:Consolidated2024-12-3100808986ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3100808986ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3100808986ns10:Consolidatedns10:MediumEntities2024-01-012024-12-3100808986ns10:Consolidatedns10:Audited2024-01-012024-12-3100808986ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3100808986ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3100808986ns10:Consolidated2024-01-012024-12-3100808986ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3100808986ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3100808986ns10:FullAccounts2024-01-012024-12-3100808986ns10:Director22024-01-012024-12-3100808986ns10:RegisteredOffice2024-01-012024-12-3100808986ns10:Consolidated2023-01-012023-12-3100808986ns5:CurrentFinancialInstruments2024-12-3100808986ns5:CurrentFinancialInstruments2023-12-3100808986ns5:TotalForAllPensionPlansExcludingMedicalOtherPlans2024-12-3100808986ns5:TotalForAllPensionPlansExcludingMedicalOtherPlans2023-12-3100808986ns5:ShareCapital2024-12-3100808986ns5:ShareCapital2023-12-3100808986ns5:SharePremium2024-12-3100808986ns5:SharePremium2023-12-3100808986ns5:RetainedEarningsAccumulatedLosses2024-12-3100808986ns5:RetainedEarningsAccumulatedLosses2023-12-3100808986ns5:ShareCapital2022-12-3100808986ns5:RetainedEarningsAccumulatedLosses2022-12-3100808986ns5:SharePremium2022-12-3100808986ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3100808986ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-310080898612024-01-012024-12-3100808986ns5:CostValuation2023-12-3100808986ns5:UnlistedNon-exchangeTradedns5:CostValuation2023-12-3100808986ns5:UnlistedNon-exchangeTraded2024-12-3100808986ns5:UnlistedNon-exchangeTraded2023-12-3100808986ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3100808986ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3100808986ns5:DeferredTaxation2023-12-3100808986ns5:OtherProvisionsContingentLiabilities2023-12-3100808986ns5:DeferredTaxation2024-01-012024-12-3100808986ns5:OtherProvisionsContingentLiabilities2024-01-012024-12-3100808986ns5:DeferredTaxation2024-12-3100808986ns5:OtherProvisionsContingentLiabilities2024-12-3100808986ns5:RetainedEarningsAccumulatedLosses2023-12-3100808986ns5:SharePremium2023-12-31
REGISTERED NUMBER: 00808986 (England and Wales)
























Group Strategic Report, Report of the Directors and

Consolidated Financial Statements for the Year Ended 31 December 2024

for

Advance Tapes Group Limited

Advance Tapes Group Limited (Registered number: 00808986)






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 8

Consolidated Other Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 17


Advance Tapes Group Limited

Company Information
for the Year Ended 31 December 2024







DIRECTORS: Mr M D Ayres
Mr K C Ellington





REGISTERED OFFICE: 2 Westmoreland Avenue
Thurmaston
Leicester
LE4 8PH





REGISTERED NUMBER: 00808986 (England and Wales)





INDEPENDENT AUDITORS: BK Plus Audit Limited
Azzurri House
Walsall Road
Aldridge
Walsall
West Midlands
WS9 0RB

Advance Tapes Group Limited (Registered number: 00808986)

Group Strategic Report
for the Year Ended 31 December 2024

Introduction
The principal activities of the group during the year were the manufacture, conversion and sale of speciality self-adhesive tapes.

Business review
It is extremely disappointing to have to report our first loss since for 10 years. The principal reasons for this are the weak economic conditions in key market sectors across the group and several unexpected material supply problems. In this review I will set out the main challenges we have faced and the actions taken to ensure a return to profitability from 2025.

The rise in incoming order levels that I highlighted in my report last year did not continue into the second half of the year as a period of restocking by our distributors was met with the reality of low underlying demand from users. All markets were affected but France and Germany were particularly poor and this has continued into 2025. Throughout this time the group has not lost any major accounts but has seen their demand fall.

The progress on service improvement in early 2024 was adversely affected in the latter part of the year by the insolvency of two key suppliers. Fortunately work was well advanced on the approval of alternative sources but the resultant disruption to our sourcing did affect despatches from the autumn until the end of the second quarter of 2025. In addition to these supply challenges the Group also had to deal with a major quality problem caused by a faulty raw material. This fault required the recall of a substantial quantity of finished product which represented a further hit to turnover. Financial compensation was agreed with the supplier but this could not offset the full impact to the Group and its customers.

The management team have responded to the persistent low demand by recalibrating the overhead base to match the lower demand whilst also favouring investment in commercial resources to widen the customer base and lessen reliance on the Group's traditional distributors. A slow recovery in sales is now forecast with improving profitability as work to improve productivity keeps overheads in check.

The major bright spot in this years accounts is the reduction in the pension fund deficit to the lowest level we have reported since it had to be included on our balance sheet. The deficit stood at £405,000 at the year end, an improvement of £1.262m over the preceding year. This reflects a huge amount of work done to restructure the scheme's investments to better align them with its liabilities and thereby reduce the volatility in the deficit. The improvement made in the pension funding position means that, although the Group recorded a trading loss for the year, it still managed to add to its already strong balance sheet.

Principal risks and uncertainties

Exchange rates
The exchange rate between Sterling and the Euro remains important for the profitability of the business. The Euro is the group's main trading currency and wherever possible this is naturally hedged although it is still necessary to sell Euros to meet Sterling commitments.

The Group uses forward exchange deals to minimise currency risk and as previously reported, the Group's approach to currency management is to achieve stability rather than to speculate.

Pension fund deficit
The deficit in the main defined benefit pension fund which was closed to future accrual in 2005 remains the group's primary non-trading risk.

The deficit as disclosed under the requirements of FRS102 made substantial progress towards self-sufficiency in 2024. This reflected the work done by the Directors and the Trustees to better match the scheme's assets to its liabilities. This has involved a change in both advisers and investment managers.

Deficit reduction payments resumed in 2024 and these together with the scheme expenses means that the cost to the Group based on the current recovery plan is £132k per annum.

Financial key performance indicators

Advance Tapes Group Limited (Registered number: 00808986)

Group Strategic Report
for the Year Ended 31 December 2024

The Board uses a dashboard of weekly and monthly financial measures to track the performance of the group. Key among these are turnover, operating profit, net current assets and cash flow. Progress is monitored weekly by the Board and action taken to address any indicators that are off target.

Other key performance indicators
In addition to financial targets the dashboard referred to above also includes non-financial measures. A particular focus is on indicators of operating efficiency, environmental and health and safety compliance and customer service.

Land and buildings
The directors are of the opinion that the market value of the freehold land and buildings is in excess of the net
book amount but, in the absence of a recent valuation, the amount of the excess cannot be quantified.

Business prospects
The outlook for the UK and other major European economies remains weak. Whilst this does mean lower overall demand it does present opportunities for locally based suppliers given their ability to enable lower inventory for their customers than more remote producers. As businesses focus on protecting cash this proximity represents a compelling argument along with Advance's strong reputation for product quality for both existing and new customers to buy our products. We have recently focussed our marketing efforts on promoting the fact that we are a British business and highlighting our strong environmental credentials and we have seen evidence in 2025 that this is resonating with customers.

The Board expects the growth in sales to be slow and non-linear as new business replaces the reductions in more traditional markets but is confident that, with the changes made to the overhead base, improving profitability is achievable during this period of transition.

ON BEHALF OF THE BOARD:





Mr M D Ayres - Director


26 September 2025

Advance Tapes Group Limited (Registered number: 00808986)

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.

DIVIDENDS
No dividends will be distributed for the year ended 31 December 2024.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report.

Mr M D Ayres
Mr K C Ellington

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.

AUDITORS
The auditors, BK Plus Audit Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Mr M D Ayres - Director


26 September 2025

Report of the Independent Auditors to the Members of
Advance Tapes Group Limited

Opinion
We have audited the financial statements of Advance Tapes Group Limited (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 loss 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
Advance Tapes Group Limited


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.

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.

From the preliminary of the audit, we ensure our understanding of the entity is up to date. This includes, but is not limited to, current knowledge of their activities, the business and control environments, and their compliance with the applicable legal and regulatory frameworks. This information supports our risk identification and the subsequent design of audit procedures to mitigate those risks; ensuring that the audit evidence obtained is sufficient and appropriate to support our opinion.

In response to the risks identified, specific to this entity, we designed procedures which included, but were not limited to:

· Enquiry of management and those charged with governance around actual and potential litigation and claims;
· Reviewing minutes of meetings of those charged with governance, if available;
· Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
· Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale for significant transactions outside the normal course of business.

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
Advance Tapes Group Limited


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.




Andrew Williams FCCA (Senior Statutory Auditor)
for and on behalf of BK Plus Audit Limited
Azzurri House
Walsall Road
Aldridge
Walsall
West Midlands
WS9 0RB

26 September 2025

Advance Tapes Group Limited (Registered number: 00808986)

Consolidated Income Statement
for the Year Ended 31 December 2024

2024 2023
Notes £    £    £    £   

TURNOVER 15,840,611 18,248,136

Cost of sales 10,009,251 11,283,376
GROSS PROFIT 5,831,360 6,964,760

Distribution costs 721,773 690,897
Administrative expenses 5,542,843 6,049,313
6,264,616 6,740,210
(433,256 ) 224,550

Other operating income 3 62,971 125,749
OPERATING (LOSS)/PROFIT 5 (370,285 ) 350,299


Interest payable and similar expenses 6 275,324 188,314
(LOSS)/PROFIT BEFORE TAXATION (645,609 ) 161,985

Tax on (loss)/profit 7 148,973 (18,713 )
(LOSS)/PROFIT FOR THE FINANCIAL
YEAR

(794,582

)

180,698
(Loss)/profit attributable to:
Owners of the parent (794,582 ) 180,698

Advance Tapes Group Limited (Registered number: 00808986)

Consolidated Other Comprehensive Income
for the Year Ended 31 December 2024

2024 2023
Notes £    £   

(LOSS)/PROFIT FOR THE YEAR (794,582 ) 180,698


OTHER COMPREHENSIVE INCOME
Currency translation differences (27,570 ) (39,318 )
(Losses)/gains of defined pension scheme 1,329,000 (769,000 )
Deferred tax movement on pension deficit (315,500 ) 192,250
Income tax relating to components of other
comprehensive income

-

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

985,930

(616,068

)
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

191,348

(435,370

)

Total comprehensive income attributable to:
Owners of the parent 191,348 (435,370 )

Advance Tapes Group Limited (Registered number: 00808986)

Consolidated Balance Sheet
31 December 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 9 5,714,329 5,670,272
Investments 10 151 151
5,714,480 5,670,423

CURRENT ASSETS
Stocks 11 3,847,618 3,305,176
Debtors 12 1,972,315 2,218,594
Cash at bank 216,996 375,159
6,036,929 5,898,929
CREDITORS
Amounts falling due within one year 13 4,097,893 3,339,978
NET CURRENT ASSETS 1,939,036 2,558,951
TOTAL ASSETS LESS CURRENT
LIABILITIES

7,653,516

8,229,374

CREDITORS
Amounts falling due after more than one
year

14

(474,971

)

(204,633

)

PROVISIONS FOR LIABILITIES 18 (684,699 ) (460,243 )

PENSION LIABILITY 21 (405,000 ) (1,667,000 )
NET ASSETS 6,088,846 5,897,498

CAPITAL AND RESERVES
Called up share capital 19 1,097,995 1,097,995
Share premium 20 87,256 87,256
Retained earnings 20 4,903,595 4,712,247
SHAREHOLDERS' FUNDS 6,088,846 5,897,498

The financial statements were approved by the Board of Directors and authorised for issue on 26 September 2025 and were signed on its behalf by:





Mr M D Ayres - Director


Advance Tapes Group Limited (Registered number: 00808986)

Company Balance Sheet
31 December 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 9 - -
Investments 10 5,681,808 5,681,808
5,681,808 5,681,808

CURRENT ASSETS
Debtors 12 163,608 559,096
Cash at bank 9,732 9,732
173,340 568,828
CREDITORS
Amounts falling due within one year 13 357,670 373,945
NET CURRENT (LIABILITIES)/ASSETS (184,330 ) 194,883
TOTAL ASSETS LESS CURRENT
LIABILITIES

5,497,478

5,876,691

PROVISIONS FOR LIABILITIES 18 - (303,381 )

PENSION LIABILITY 21 (405,000 ) (1,667,000 )
NET ASSETS 5,092,478 3,906,310

CAPITAL AND RESERVES
Called up share capital 19 1,097,995 1,097,995
Share premium 20 87,256 87,256
Retained earnings 20 3,907,227 2,721,059
SHAREHOLDERS' FUNDS 5,092,478 3,906,310

Company's profit for the financial year 172,668 -

The financial statements were approved by the Board of Directors and authorised for issue on 26 September 2025 and were signed on its behalf by:




........................................................................
Mr M D Ayres - Director


Advance Tapes Group Limited (Registered number: 00808986)

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

Called up
share Retained Share Total
capital earnings premium equity
£    £    £    £   
Balance at 1 January 2023 1,097,995 5,147,617 87,256 6,332,868

Changes in equity
Total comprehensive income - (435,370 ) - (435,370 )
Balance at 31 December 2023 1,097,995 4,712,247 87,256 5,897,498

Changes in equity
Total comprehensive income - 191,348 - 191,348
Balance at 31 December 2024 1,097,995 4,903,595 87,256 6,088,846

Advance Tapes Group Limited (Registered number: 00808986)

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

Called up
share Retained Share Total
capital earnings premium equity
£    £    £    £   
Balance at 1 January 2023 1,097,995 3,297,809 87,256 4,483,060

Changes in equity
Total comprehensive income - (576,750 ) - (576,750 )
Balance at 31 December 2023 1,097,995 2,721,059 87,256 3,906,310

Changes in equity
Total comprehensive income - 1,186,168 - 1,186,168
Balance at 31 December 2024 1,097,995 3,907,227 87,256 5,092,478

Advance Tapes Group Limited (Registered number: 00808986)

Consolidated Cash Flow Statement
for the Year Ended 31 December 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 (552,017 ) 884,737
Interest paid (122,689 ) (72,282 )
Interest element of hire purchase payments
paid

(635

)

(1,032

)
Tax paid (35,045 ) (36,640 )
Taxation refund 110,626 -
Net cash from operating activities (599,760 ) 774,783

Cash flows from investing activities
Purchase of tangible fixed assets (394,391 ) (695,162 )
Sale of tangible fixed assets 15,012 -
Net cash from investing activities (379,379 ) (695,162 )

Cash flows from financing activities
New loans in year 800,000 -
Loan repayments in year (402,848 ) (492,124 )
Capital repayments in year (14,290 ) (2,714 )
Net cash from financing activities 382,862 (494,838 )

Decrease in cash and cash equivalents (596,277 ) (415,217 )
Cash and cash equivalents at beginning of
year

2

148,546

572,235
Effect of foreign exchange rate changes - (8,472 )
Cash and cash equivalents at end of year 2 (447,731 ) 148,546

Advance Tapes Group Limited (Registered number: 00808986)

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

1. RECONCILIATION OF (LOSS)/PROFIT FOR THE FINANCIAL YEAR TO CASH GENERATED
FROM OPERATIONS

2024 2023
£    £   
(Loss)/profit for the financial year (794,582 ) 180,698
Depreciation charges 330,675 419,301
(Profit)/loss on disposal of fixed assets (282 ) 4,896
Increase/(decrease) in provisions (303,381 ) 8,221
Employer pension contributions (85,000 ) (84,000 )
Finance costs 275,324 188,314
Taxation 148,973 (18,713 )
(428,273 ) 698,717
(Increase)/decrease in stocks (542,441 ) 424,411
Decrease in trade and other debtors 300,017 934,281
Increase/(decrease) in trade and other creditors 118,680 (1,172,672 )
Cash generated from operations (552,017 ) 884,737

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 216,996 375,159
Bank overdrafts (664,727 ) (226,613 )
(447,731 ) 148,546
Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 375,159 572,235
Bank overdrafts (226,613 ) -
148,546 572,235


Advance Tapes Group Limited (Registered number: 00808986)

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

3. ANALYSIS OF CHANGES IN NET DEBT

At 1.1.24 Cash flow At 31.12.24
£    £    £   
Net cash
Cash at bank 375,159 (158,163 ) 216,996
Bank overdrafts (226,613 ) (438,114 ) (664,727 )
148,546 (596,277 ) (447,731 )
Debt
Finance leases (14,290 ) 14,290 -
Debts falling due within 1 year (313,332 ) (126,814 ) (440,146 )
Debts falling due after 1 year (204,633 ) (270,338 ) (474,971 )
(532,255 ) (382,862 ) (915,117 )
Total (383,709 ) (979,139 ) (1,362,848 )

Advance Tapes Group Limited (Registered number: 00808986)

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

1. STATUTORY INFORMATION

Advance Tapes Group Limited 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
The financial statements have been prepared on a going concern basis under the historical cost convention and in accordance with Financial Reporting Standard (FRS) 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 conformity with FRS 102 requires the use of certain critical accounting estimates. It also requires the directors to exercise judgement in the process of applying the group's accounting policies. The areas involving a higher degree of judgement or complexity or areas where assumptions and estimates are significant to the financial statements are disclosed in note 2.

The following principal accounting policies have been applied consistently throughout the year.

The financial statements are prepared in Sterling (£), which is the functional currency of the group. The financial statements are for the year ended 31 December 2024 (2023: year ended 31 December 2023).

Going concern
At the balance sheet date, the business remains in a net assets position. This, combined with the financial forecasts prepared by the directors show that the group will be able to operate within the facilities available to it for a period of at least 12 months from the date of signing these accounts.

On that basis, the directors have prepared these financial statements on a going concern basis

Basis of consolidation
The financial statements consolidate the accounts of Advance Tapes Group Limited and all of its subsidiary undertakings ('subsidiaries').

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the balance sheet, 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.

The company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own profit and loss account in these financial statements.

Advance Tapes Group Limited (Registered number: 00808986)

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

2. ACCOUNTING POLICIES - continued

Critical accounting judgements and key sources of estimation uncertainty
The directors make estimates and assumptions concerning the future, they are also required to exercise judgement in the process of applying the group's accounting policies. Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations or future events that are believed to be reasonable under the circumstances.

The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below.

In preparing these financial statements, the directors have made the following judgements:

Impairment of fixed assets
The directors assess the impairment of fixed assets whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Factors considered important that could trigger an impairment review include the following:

- Significant underperformance relative to historical or projected future operating results;
- Significant changes in the use of the acquired assets or the business strategy, and
- Significant negative industry or economic trends.

Carrying value of stocks
The directors review the standard costs of raw material on a quarterly basis. The stock is then revalued to ensure it is recorded in the financial statements at the lower of cost and net realisable value. Any provision for impairment is recorded against the carrying value of stocks. The directors use their knowledge of market conditions, historical experiences and estimates of future events to assess future demand for the group's products and achievable selling prices.

Recoverability of trade debtors
Trade and other receivables are recognised to the extent that they are judged recoverable. The directors review is performed to estimate the level of reserves required for irrecoverable debt. Provisions are made specifically against invoices where recoverability is uncertain.

The directors make allowances for doubtful debts based on an assessment of the recoverability of debtors. Allowances are applied to debtors where events or changes in circumstances indicate that the carrying amounts may not be recoverable. The directors specifically analyse historical bad debts, customer creditworthiness, current economic trends and changes in customer payment terms when making a judgement to evaluate the adequacy of the provision for doubtful debts. Where the expectation is different from the original estimate, such difference will impact the carrying value of debtors and the charge in the statement of comprehensive income.

Depreciation and residual values
The directors have reviewed the asset lives and associated residual values of all fixed asset classes and have concluded that asset lives and residual values are appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projects disposal values.

Advance Tapes Group Limited (Registered number: 00808986)

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

2. ACCOUNTING POLICIES - continued

Turnover
Turnover is recognised to the extent that it is probable that the economic benefits will flow to the group and the turnover can be reliably measured. Turnover 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 turnover is recognised:

Sale of goods
Turnover from the sale of goods is recognised when all of the following conditions are satisfied

- the group has transferred the significant risks and rewards of ownership to the buyer;

-
the group retains neither continuing managerial involvement to the degree usually associated with
ownership nor effective control over the goods sold;
- the amount of turnover can be measured reliably;
- it is probable that the group will receive the consideration due under the transaction; and
- the costs incurred or to be incurred in respect of the transaction can be measured reliably.

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.

The group adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the group. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to the statement of comprehensive income during the period in which they are incurred.

Depreciation is provided on the following bases:

Freehold land and buildings25 years straight line
Plant and machinery10 - 25 years straight line
Motor vehicles10 years straight line
Furniture, fittings and equipment4 - 10 years straight line

Freehold land and assets under construction are not depreciated.

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 within other external charges in the consolidated statement of comprehensive income.

At each balance sheet date, the group reviews the carrying amounts of its tangible fixed assets to determine whether there is any indication that any items have suffered an impairment loss. If any such indication exists, the recoverable amount of an asset is estimated in order to determine the extent of the impairment loss, if any.

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount and an impairment loss is recognised as an expense immediately.

Advance Tapes Group Limited (Registered number: 00808986)

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

2. ACCOUNTING POLICIES - continued

Stocks
Stocks are stated at the lower of cost and net realisable value, after making due allowance for obsolete and slow-moving stocks. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in the consolidated statement of comprehensive income.

Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

Financial instruments
The group enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities such as trade and other debtors and creditors, loans from the bank and loans from related parties.

All financial assets and liabilities are initially measured at transaction price and subsequently measured at amortised cost.

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, which is an approximation of the amount that the group would receive for the asset if it were to be sold at the balance sheet date.

Currency derivatives
Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value.

Derivative assets or liabilities are derecognised when the liability is extinguished, that is when the contractual obligation is discharged, cancelled or expires.

The group has significant transactional foreign currency exposure relating to the Euro. The group is party to a variety of foreign currency forward contracts in the management of its exchange rate exposure.

Employee benefit trust
The group has an ESOP Trust for the benefit of its officers and employees, The Advance Tapes Group Limited Employee Benefit Trust ("the Trust"). The group recognise the assets and liabilities of the scheme on its balance sheet until they vest unconditionally with the employees.

In 2011 the Trust acquired 230,358 ordinary shares held by pre identified third party shareholders at an agreed price and holds the funds to transfer to these shareholders as and when they come forward.

Advance Tapes Group Limited (Registered number: 00808986)

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

2. ACCOUNTING POLICIES - continued

Foreign currency translation
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 are not retranslated.

Foreign exchange gains and losses are recognised in the consolidated statement of comprehensive income within other external charges.

On consolidation, the results of overseas operations are translated into sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at the opening rate and the results of overseas operations at the actual rate are recognised in other comprehensive income.

Finance costs
Finance costs are charged to the consolidated statement of comprehensive income 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.

Hire purchase and leasing commitments
Assets that are held by the group under leases which transfer substantially all the risks and rewards of ownership are classified as being held under finance leases. Leases which do not transfer substantially all the risks and rewards of ownership to the group are classified as operating leases.

Operating lease payments are recognised as an expense on a straight-line basis over the lease term.

Assets obtained under hire purchase contracts and finances leases are capitalised as tangible assets and depreciated over the shorter of the lease term and their useful lives. Obligations under such arrangements are included in creditors net of the finance charge allocated to future periods.

The finance element of the rental payment is charged to the consolidated statement of comprehensive income so as to produce a constant periodic rate of charge on the net obligation outstanding in each period

Pension costs and other post-retirement benefits
The group operates a defined contribution stakeholder pension arrangement and a defined contribution scheme 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 the consolidated statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the group in independently administered funds.

The group also operates a defined benefit pension scheme and the pension charge is based on an actuarial valuation which is further outlined in note 21.

Advance Tapes Group Limited (Registered number: 00808986)

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

2. ACCOUNTING POLICIES - continued

Provisions
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 balance sheet 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 balance sheet.

Current and deferred taxation
The tax charge for the year comprises of current and deferred tax.

Current or deferred tax is recognised in the consolidated statement of comprehensive income, except when they relate to items that are recognised in other income or directly in equity, in which case, the current or deferred tax is also recognised in other comprehensive income or directly in equity respectively.

Deferred tax is recognised in respect of all timing differences at the reporting date, except as otherwise indicated.

Deferred tax assets are only 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. Deferred tax is calculated using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.

3. OTHER OPERATING INCOME
2024 2023
£    £   
Rents received 13,301 -
R&D tax credit in relation to prior periods - 30,783
R&D tax credit in relation to current period 45,000 90,000
Other operating income 4,670 4,966
62,971 125,749

4. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 3,722,959 3,761,800
Social security costs 459,994 465,643
Other pension costs 177,350 118,853
4,360,303 4,346,296

The average number of employees during the year was as follows:
2024 2023

Factory 61 52
Sales and administration 50 64
111 116

Advance Tapes Group Limited (Registered number: 00808986)

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

4. EMPLOYEES AND DIRECTORS - continued

The average number of employees by undertakings that were proportionately consolidated during the year was NIL (2023 - NIL).

2024 2023
£    £   
Directors' emoluments 261,121 266,711
Group contributions to defined contribution pension schemes 625 625

The highest paid director received remuneration of £246,821 (2023: £251,905).

5. OPERATING (LOSS)/PROFIT

The operating loss (2023 - operating profit) is stated after charging/(crediting):

2024 2023
£    £   
Hire of plant and machinery 76,007 40,064
Other operating leases 550,123 554,157
Depreciation - owned assets 330,528 419,301
(Profit)/loss on disposal of fixed assets (282 ) 4,896
Auditors' remuneration 81,500 107,000
Foreign exchange differences 35,088 -

6. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Bank interest 68,725 72,282
Bank loan interest 53,964 -
No description 152,000 115,000
Hire purchase 635 1,032
275,324 188,314

7. TAXATION

Analysis of the tax charge/(credit)
The tax charge/(credit) on the loss for the year was as follows:
2024 2023
£    £   
Current tax:
Foreign Tax 30,481 30,513

Deferred tax 118,492 (49,226 )
Tax on (loss)/profit 148,973 (18,713 )

Advance Tapes Group Limited (Registered number: 00808986)

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

7. TAXATION - continued

Reconciliation of total tax charge/(credit) 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:

2024 2023
£    £   
(Loss)/profit before tax (645,609 ) 161,985
(Loss)/profit multiplied by the standard rate of corporation tax in the UK
of 25 % (2023 - 23.464 %)

(161,402

)

38,008

Effects of:
Expenses not deductible for tax purposes 20,215 5,528
Income not taxable for tax purposes (3,325 ) (28,408 )
Capital allowances in excess of depreciation (65,566 ) -
Depreciation in excess of capital allowances - 1,215
Utilisation of tax losses 172,711 -

Adjustment to tax charge in respect of deferred tax 155,859 (29,637 )
Other timing differences - (4,260 )
Reimbursement of deferred tax for changes in tax rates - (1,159 )
Foreign tax 30,481 -
Total tax charge/(credit) 148,973 (18,713 )

Tax effects relating to effects of other comprehensive income

2024
Gross Tax Net
£    £    £   
Currency translation differences (27,570 ) - (27,570 )
(Losses)/gains of defined pension scheme 1,329,000 - 1,329,000
Deferred tax movement on pension deficit (315,500 ) - (315,500 )
985,930 - 985,930

2023
Gross Tax Net
£    £    £   
Currency Translation differences (39,318 ) - (39,318 )
(losses)/gains on defined pension scheme (769,000 ) - (769,000 )
Deferred tax 192,250 - 192,250
(616,068 ) - (616,068 )

Factors that may affect future tax charges
The group has trading losses carried forward of £1,921,538 (2023: £1,511,648) on which deferred tax has been recognised.

There are no other factors that may affect future tax charges.

Advance Tapes Group Limited (Registered number: 00808986)

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

8. 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.


9. TANGIBLE FIXED ASSETS

Group
Plant,
machinery Fixtures
Freehold and motor and
property vehicles fittings Totals
£    £    £    £   
COST
At 1 January 2024 353,599 12,996,302 1,722,302 15,072,203
Additions - 370,757 23,634 394,391
Disposals - - (23,886 ) (23,886 )
Exchange differences (16,389 ) (4,797 ) (374 ) (21,560 )
At 31 December 2024 337,210 13,362,262 1,721,676 15,421,148
DEPRECIATION
At 1 January 2024 178,377 7,785,630 1,437,924 9,401,931
Charge for year 906 260,667 68,955 330,528
Eliminated on disposal - - (9,156 ) (9,156 )
Exchange differences (12,408 ) (4,076 ) - (16,484 )
At 31 December 2024 166,875 8,042,221 1,497,723 9,706,819
NET BOOK VALUE
At 31 December 2024 170,335 5,320,041 223,953 5,714,329
At 31 December 2023 175,222 5,210,672 284,378 5,670,272

A depreciation amendment has been made to align a small number of assets with the established depreciation policy; the policy itself remains unchanged in the year.

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

2024 2023
£    £   
Plant, machinery and motor vehicles - 16,521

Included in freehold land and buildings is land totalling £77,918 (2023: £82,097) which is not depreciated.

Advance Tapes Group Limited (Registered number: 00808986)

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

10. FIXED ASSET INVESTMENTS

Group
Unlisted
investments
£   
COST
At 1 January 2024
and 31 December 2024 151
NET BOOK VALUE
At 31 December 2024 151
At 31 December 2023 151
Company
Investments
in
subsidiary
comp Unlisted
anies investments Totals
£    £    £   
COST
At 1 January 2024
and 31 December 2024 5,681,657 151 5,681,808
NET BOOK VALUE
At 31 December 2024 5,681,657 151 5,681,808
At 31 December 2023 5,681,657 151 5,681,808


Advance Tapes Group Limited (Registered number: 00808986)

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

10. FIXED ASSET INVESTMENTS - continued


Subsidiary undertakings

The following was a direct subsidiary undertaking of the company:

Name Country Class of shares Holding
Advance Tapes International Limited Great Britain Ordinary 99.99%

The registered office of Advance Tapes International Limited is the same as the address noted on the company information page.

Subsidiaries of Advance Tapes International Limited

The following were indirect subsidiary undertakings of the company:

Name Country Class of shares Holding
Advance Tapes France SAS France Ordinary 100%
Advance Tapes Deutschland GmbH Germany Ordinary 100%


The registered offices of the above companies are as follows:

Advance Tapes France SAS
7 Rue Jacques Daguerre
77100
Meaux
France

Advance Tapes Deutschland GmbH
C/O Dr. Breuer and Partners GMBH
Daimlestr. 4
71397 Leutenbach
Germany

11. STOCKS

Group
2024 2023
£    £   
Raw materials 1,167,108 1,091,340
Work-in-progress 1,471,867 1,194,694
Finished goods 1,208,643 1,019,142
3,847,618 3,305,176

Advance Tapes Group Limited (Registered number: 00808986)

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

12. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£    £    £    £   
Trade debtors 1,251,978 1,401,006 - -
Amounts owed by participating interests - 91,207 - -
Other debtors 156,730 127,669 36,678 36,678
Deferred tax asset - - 126,930 522,418
Prepayments and accrued income 563,607 598,712 - -
1,972,315 2,218,594 163,608 559,096

13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£    £    £    £   
Bank loans and overdrafts (see note 15) 1,062,238 453,282 - -
Other loans (see note 15) 42,635 86,663 - -
Hire purchase contracts (see note 16) - 14,290 - -
Trade creditors 2,335,909 2,207,117 - -
Amounts owed to group undertakings - - 357,670 373,945
Amounts owed to participating interests 39,421 26,426 - -
Tax - 4,564 - -
Social security and other taxes 243,876 171,853 - -
Accruals and deferred income 373,814 375,783 - -
4,097,893 3,339,978 357,670 373,945

Bank loans and overdrafts are secured by fixed and floating charges over the group's assets.

Net obligations under finance leases and hire purchase contracts are secured on the assets to relate.

14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group
2024 2023
£    £   
Bank loans (see note 15) 474,971 58,331
Other loans (see note 15) - 146,302
474,971 204,633

Bank loans are secured by fixed and floating charges over the group's assets.

Net obligations under finance leases and hire purchase contracts are secured on the assets to which they relate.

Advance Tapes Group Limited (Registered number: 00808986)

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

15. LOANS

An analysis of the maturity of loans is given below:

Group
2024 2023
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts 664,727 226,613
Bank loans 397,511 226,669
Other loans 42,635 86,663
1,104,873 539,945
Amounts falling due between one and two years:
Bank loans - 1-2 years 205,975 58,331
Other loans - 1-2 years - 146,302
205,975 204,633
Amounts falling due between two and five years:
Bank loans - 2-5 years 268,996 -

Included in the above are the following bank loans:

£201,255 (2023: £nil) which attracts interest at a rate of 2.90%. The facility is repayable in monthly instalments of £8,786 until January 2026.

£473,684 (2023: £nil) which attracts interest at a rate of 12.00%. The facility is repayable in quarterly instalments of £26,316 until June 2029.

£58,333 (2023: £158,333) which attracts interest at a rate of 3.99%. The facility is repayable in monthly instalments of £8,333 until June 2025.

16. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase
contracts
2024 2023
£    £   
Net obligations repayable:
Within one year - 14,290

Advance Tapes Group Limited (Registered number: 00808986)

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

16. LEASING AGREEMENTS - continued

Group
Non-cancellable
operating leases
2024 2023
£    £   
Within one year 602,257 573,250
Between one and five years 937,213 1,392,456
1,539,470 1,965,706

17. DERIVATIVES

Throughout the year the group has undertaken forward currency commitments in order to minimise its exposure to foreign exchange rate risk. At the year end the group had forward exchange contracts in respect of €4,487,209 (2023: €1,750,000) all of which expire within 12 months of the year end.

18. PROVISIONS FOR LIABILITIES

Group
2024 2023
£    £   
Deferred tax
Accelerated capital allowances 1,147,619 953,842
Tax losses carried forward (449,723 ) (377,938 )
Other timing differences (107,042 ) (419,042 )
590,854 156,862

Other provisions 93,845 303,381

Aggregate amounts 684,699 460,243

Group
Deferred
tax
£   
Balance at 1 January 2024 156,862
Charge to Income Statement during year 118,492
Charged/credit to OCI 315,500
Balance at 31 December 2024 590,854

Advance Tapes Group Limited (Registered number: 00808986)

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

18. PROVISIONS FOR LIABILITIES - continued

Company
Deferred Other
tax provisions
£    £   
Balance at 1 January 2024 (522,418 ) 303,381
Charge to Income Statement during year 79,988 -
Utilised during year - (303,381 )
Charged/(credit) to OCI 315,500 -
Balance at 31 December 2024 (126,930 ) -

19. CALLED UP SHARE CAPITAL

2024 2023
Allotted, called up and fully paid £    £   
4,037,476 Ordinary shares of £0.25 each 1,009,369 1,009,369
620,728 Ordinary A shares of £0.05 each 31,036 31,036
230,358 A Ordinary shares of £0.25 each 57,590 57,590
1,097,995 1,097,995

All shares rank pari passu.

20. RESERVES

Group
Retained Share
earnings premium Totals
£    £    £   

At 1 January 2024 4,712,247 87,256 4,799,503
Deficit for the year (794,582 ) (794,582 )
Currency translation (27,570 ) - (27,570 )
Net movement on defined benefit
pension scheme

1,329,000

-

1,329,000

Deferred tax movement on pension
deficit

(315,500

)

-

(315,500

)

At 31 December 2024 4,903,595 87,256 4,990,851

Advance Tapes Group Limited (Registered number: 00808986)

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

20. RESERVES - continued

Company
Retained Share
earnings premium Totals
£    £    £   

At 1 January 2024 2,721,059 87,256 2,808,315
Profit for the year 172,668 172,668
Net movement on defined benefit
pension scheme

1,329,000

-

1,329,000

Deferred tax movement on pension
deficit

(315,500

)

-

(315,500

)

At 31 December 2024 3,907,227 87,256 3,994,483


Advance Tapes Group Limited (Registered number: 00808986)

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

21. EMPLOYEE BENEFIT OBLIGATIONS

The group operates a defined benefit pension scheme in the UK, a defined contribution stakeholder pension arrangement and a defined contribution scheme.

The group total pension cost included within operating profit was £189,106 (2023: £178,453).

The Advance Tapes Group Retirement Benefits Scheme provided both a final salary pension scheme ('defined benefit') and a defined contribution scheme. The defined benefit section was closed to new entrants and future accrual from April 2005. The scheme is administered by trustees and is independent of the group's finances. Contributions are paid to the scheme in accordance with the schedule of contributions agreed between the trustees of the scheme and the group. An independent qualified actuary carried out a valuation of the scheme as at 31 October 2021, the current year valuation has been based on updated membership data at this date.

Reconciliation of present value of plan liabilities:
2024 2023
Reconciliation of present value of plan liabilities £    £   
At the beginning of the year 12,852,000 12,876,000
Interest cost 597,000 628,000
Actuarial losses / (gains) (1,702,000 ) 444,000
Benefits paid (834,000 ) (1,096,000 )
At the end of the year 10,913,000 12,852,000

Reconciliation of present value of plan assets:
2024 2023
Reconciliation of present value of plan assets: £    £   
At the beginning of the year 11,185,000 12,009,000
Interest income 517,000 585,000
Actuarial losses / (gains) (373,000 ) (325,000 )
Contributions 85,000 84,000
Benefits paid (834,000 ) (1,096,000 )
Past service cost (72,000 ) (72,000 )
At the end of the year 10,508,000 11,185,000

The amounts recognised in the balance sheet are as follows:

2024 2023
£    £   
Fair value of plan assets 10,508,000 11,185,000
Present value of plan liabilities (10,913,000 ) (12,852,000 )
(405,000 ) (1,667,000 )

The amounts recognised in the statement of comprehensive income are as follows:
2024 2023
£    £   
Interest on net liability 80,000 43,000
Expenses paid 72,000 72,000
Total 152,000 115,000


Advance Tapes Group Limited (Registered number: 00808986)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024
The amount of actuarial gains and losses recognised in the Consolidated statement of comprehensive income was a gain of £1,262,000 (2023: a loss of £769,000).

The group expects to contribute £60,000 to its defined pension scheme in 2025.

Principal actuarial assumptions at the balance sheet date (expressed as weighted averages):
2024 2023
% %
Discount rate 5.7 4.8
Future pension increases 3.1 3.0
Inflation assumption 1.9 1.8
Mortality rates


- at 65 for a male aged 45 now
S4PXA + 1 yr
CMI 2023
[1%]


115% S3PXA

The major categories of scheme assets as a percentage of total scheme assets are as follows:

2024 2023
Equities 50% 45%
Bonds & LDI 30% 19%
Diversified growth 14% -%
Fixed interest -% 17%
Property -% 15%
Cash 6% 4%

Advance Tapes Group Limited (Registered number: 00808986)

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

22. RELATED PARTY DISCLOSURES





2024


Sales to
companies
within group


Recharges to
companies
with group
Recharges /
purchases
from
companies
within group

Amounts
owed from
companies
within group

Amounts
owed to
companies
within group
£    £    £    £    £   
Advance Tapes
International Limited

-

1,371,731

1,355,456

357,669

-
- 1,371,731 1,355,456 357,669 -




2024

Sales to
related
parties

Recharges to
related
parties

Purchases
from related
parties
Amounts
owed from
related
parties
Amounts
owed to
related
parties
£    £    £    £    £   
Rubber Compounding
Services Ltd

-

-

191,878

2,075

15,709
Pinnacle International
Freight Ltd

-

-

15,757

-

2,354
K2 Management Solutions
Ltd

-

-

56,535

-

23,433
- - 264,170 2,075 41,496





2023


Sales to
companies
within group


Recharges to
companies
with group
Recharges /
purchases
from
companies
within group

Amounts
owed from
companies
within group

Amounts
owed to
companies
within group
£    £    £    £    £   
Advance Tapes
International Limited

-

1,335,779

1,137,962

374,002

-
- 1,335,779 1,137,962 374,002 -




2023

Sales to
related
parties

Recharges to
related
parties

Purchases
from related
parties
Amounts
owed from
related
parties
Amounts
owed to
related
parties
£    £    £    £    £   
Rubber Compounding
Services Ltd

-

-

194,168

144,944

53,737
Pinnacle International
Freight Ltd

-

-

19,433

-

4,108
K2 Management Solutions
Ltd

-

-

53,843


22,318
- - 267,444 144,944 80,163

Advance Tapes Group Limited (Registered number: 00808986)

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

23. ULTIMATE CONTROLLING PARTY

The directors consider there to be no overall controlling party.