| REGISTERED NUMBER: 01757389 (England and Wales) |
| Group Strategic Report, Report of the Directors and |
| Audited |
| Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| for |
| Dynamic Cassette International Limited |
| REGISTERED NUMBER: 01757389 (England and Wales) |
| Group Strategic Report, Report of the Directors and |
| Audited |
| Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| for |
| Dynamic Cassette International Limited |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| 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 | 3 | to | 4 |
| Report of the independent auditors | 5 | to | 8 |
| Consolidated income statement | 9 |
| Consolidated other comprehensive income | 10 |
| Consolidated statement of financial position | 11 |
| Company statement of financial position | 12 |
| Consolidated statement of changes in equity | 13 |
| Company statement of changes in equity | 14 |
| Consolidated statement of cash flows | 15 |
| Notes to the consolidated statement of cash flows | 16 |
| Notes to the consolidated financial statements | 17 | to | 28 |
| Dynamic Cassette International Limited |
| Company Information |
| for the Year Ended 31 December 2024 |
| Directors: |
| Registered office: |
| Registered number: |
| Auditors: |
| Bank House |
| Broad Street |
| Spalding |
| Lincolnshire |
| PE11 1TB |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| The directors present their strategic report of the company and the group for the year ended 31 December 2024. |
| Review of business |
| We aim to present a balanced and comprehensive review of the development and performance of our business during the year and its position at the year end. Our review is consistent with the size and complex nature of our business and is written in the context of the risks and uncertainties we face. |
| Principal risks and uncertainties |
| The key business risks affecting the Group are set out below: |
| Competition |
| Despite the highly competitive nature of the industry, the company has retained the majority of its customer base. As for many businesses of our size, the business environment in which we operate continues to be challenging, however it is a challenge the directors relish and one that the company will endeavour to surpass. |
| Products and services |
| The company's main activities are the manufacturer of remanufactured inkjets and toners. |
| The key issues to affect the company in 2025 and beyond will be the company's ability to adjust to the worsening economic position within the UK. |
| Development and performance |
| The directors regularly review the current markets and the group's position within those markets looking for any changes in strategy either required or which would be beneficial to the group. Plans are revised as required at each review. The strategic planning will enable long term continuance of the group in terms of its reliability and results. |
| Financial key performance indicators |
| We consider that our key financial performance indicators are those that communicate the financial performance and strength of the company as a whole, these being turnover, gross margin and return on capital employed. |
| On behalf of the board: |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| 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 the manufacturer of remanufactured inkjets and toners. |
| Dividends |
| Dividends of £600,000 were paid during the year. |
| Directors |
| The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report. |
| 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), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to: |
| - | select suitable accounting policies 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 or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| Auditors |
| The auditors, Moore Thompson, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| On behalf of the board: |
| Report of the Independent Auditors to the Members of |
| Dynamic Cassette International Limited |
| Opinion |
| We have audited the financial statements of Dynamic Cassette International 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 statement of financial position, Company statement of financial position, Consolidated statement of changes in equity, Company statement of changes in equity, Consolidated statement of cash flows and Notes to the consolidated statement of cash flows, 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. |
| Report of the Independent Auditors to the Members of |
| Dynamic Cassette International Limited |
| 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. |
| 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 three, 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 |
| Dynamic Cassette International Limited |
| 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. |
| Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows: |
| - | the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations; |
| - | we identified the laws and regulations applicable to the group through discussions with directors and other management, and from our commercial knowledge and experience of the client groups sector. |
| - | we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the group. |
| - | we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and |
| - | identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit. |
| We assessed the susceptibility of the groups financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by: |
| - | making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; |
| - | considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations. |
| To address the risk of fraud through management bias and override of controls, we: |
| - | performed analytical procedures to identify any unusual or unexpected relationships; |
| - | tested journals entries to identify unusual transactions; |
| - | investigated the rationale behind significant or unusual transactions. |
| In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: |
| - | agreeing financial statement disclosures to underlying supporting documentation; |
| - | reading the minutes of meetings of those charged with governance; |
| - | enquiring of management as to actual and potential litigation and claims; |
| - | reviewing correspondence with HMRC and the groups legal advisors. |
| There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. 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 the inspection of regulatory and legal correspondence, if any. |
| Material misstatement that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion. |
| Report of the Independent Auditors to the Members of |
| Dynamic Cassette International Limited |
| Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. |
| 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. |
| 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. |
| for and on behalf of |
| Bank House |
| Broad Street |
| Spalding |
| Lincolnshire |
| PE11 1TB |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Consolidated Income Statement |
| for the Year Ended 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ | £ | £ |
| Turnover | 4 | 12,014,642 | 11,750,414 |
| Cost of sales | 9,015,892 | 8,388,142 |
| Gross profit | 2,998,750 | 3,362,272 |
| Distribution costs | 13,749 | 7,964 |
| Administrative expenses | 2,363,408 | 2,619,535 |
| 2,377,157 | 2,627,499 |
| 621,593 | 734,773 |
| Other operating income | 5,133 | 9,337 |
| Operating profit | 6 | 626,726 | 744,110 |
| Interest receivable and similar income | 48,375 | 43,531 |
| 675,101 | 787,641 |
| Interest payable and similar expenses | 8 | - | 4,355 |
| Profit before taxation | 675,101 | 783,286 |
| Tax on profit | 9 | 132,211 | (54,156 | ) |
| Profit for the financial year |
| Profit attributable to: |
| Owners of the parent | 542,890 | 837,442 |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Consolidated Other Comprehensive Income |
| for the Year Ended 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| Profit for the year | 542,890 | 837,442 |
| Other comprehensive income |
| Foreign currency retranslation | (24,188 | ) | 11,182 |
| Income tax relating to other comprehensive income |
- |
- |
| Other comprehensive income for the year, net of income tax |
(24,188 |
) |
11,182 |
| Total comprehensive income for the year |
518,702 |
848,624 |
| Total comprehensive income attributable to: |
| Owners of the parent | 518,702 | 848,624 |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Consolidated Statement of Financial Position |
| 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ | £ | £ |
| Fixed assets |
| Intangible assets | 12 | 3 | 3 |
| Tangible assets | 13 | 84,932 | 88,496 |
| Investments | 14 | - | - |
| 84,935 | 88,499 |
| Current assets |
| Stocks | 15 | 1,698,982 | 1,688,973 |
| Debtors | 16 | 3,136,999 | 4,914,713 |
| Cash at bank and in hand | 2,897,173 | 1,076,633 |
| 7,733,154 | 7,680,319 |
| Creditors |
| Amounts falling due within one year | 17 | 1,895,682 | 1,765,113 |
| Net current assets | 5,837,472 | 5,915,206 |
| Total assets less current liabilities | 5,922,407 | 6,003,705 |
| Capital and reserves |
| Called up share capital | 19 | 1,000 | 1,000 |
| Retained earnings | 20 | 5,921,407 | 6,002,705 |
| Shareholders' funds | 5,922,407 | 6,003,705 |
| The financial statements were approved by the Board of Directors and authorised for issue on 24 September 2025 and were signed on its behalf by: |
| Mrs T N Studholme - Director |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Company Statement of Financial Position |
| 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ | £ | £ |
| Fixed assets |
| Intangible assets | 12 |
| Tangible assets | 13 |
| Investments | 14 |
| Current assets |
| Stocks | 15 |
| Debtors | 16 |
| Cash at bank and in hand |
| Creditors |
| Amounts falling due within one year | 17 |
| Net current assets |
| Total assets less current liabilities |
| Capital and reserves |
| Called up share capital | 19 |
| Retained earnings |
| Shareholders' funds |
| Company's profit for the financial year | 535,192 | 852,733 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Consolidated 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 | 1,000 | 5,754,081 | 5,755,081 |
| Changes in equity |
| Dividends | - | (600,000 | ) | (600,000 | ) |
| Total comprehensive income | - | 848,624 | 848,624 |
| Balance at 31 December 2023 | 1,000 | 6,002,705 | 6,003,705 |
| Changes in equity |
| Dividends | - | (600,000 | ) | (600,000 | ) |
| Total comprehensive income | - | 518,702 | 518,702 |
| Balance at 31 December 2024 | 1,000 | 5,921,407 | 5,922,407 |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| 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 |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 31 December 2023 |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 31 December 2024 |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Consolidated Statement of Cash Flows |
| for the Year Ended 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 793,596 | 421,915 |
| Interest paid | - | (4,355 | ) |
| Tax paid | (6,950 | ) | (1,185 | ) |
| Net cash from operating activities | 786,646 | 416,375 |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (47,776 | ) | (132,251 | ) |
| Sale of tangible fixed assets | (1 | ) | 597,647 |
| Interest received | 48,375 | 43,531 |
| Net cash from investing activities | 598 | 508,927 |
| Cash flows from financing activities |
| Amount introduced by directors | 1,633,296 | 114,324 |
| Equity dividends paid | (600,000 | ) | (600,000 | ) |
| Net cash from financing activities | 1,033,296 | (485,676 | ) |
| Increase in cash and cash equivalents | 1,820,540 | 439,626 |
| Cash and cash equivalents at beginning of year |
2 |
1,076,633 |
637,007 |
| Cash and cash equivalents at end of year |
2 |
2,897,173 |
1,076,633 |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Statement of Cash Flows |
| for the Year Ended 31 December 2024 |
| 1. | Reconciliation of profit before taxation to cash generated from operations |
| 2024 | 2023 |
| £ | £ |
| Profit before taxation | 675,101 | 783,286 |
| Depreciation charges | 51,342 | 77,047 |
| Loss/(profit) on disposal of fixed assets | 1 | (158,970 | ) |
| (Gain)/loss on foreign exchange | (24,190 | ) | 11,182 |
| Finance costs | - | 4,355 |
| Finance income | (48,375 | ) | (43,531 | ) |
| 653,879 | 673,369 |
| (Increase)/decrease in stocks | (10,009 | ) | 451,720 |
| Decrease/(increase) in trade and other debtors | 227,203 | (166,501 | ) |
| Decrease in trade and other creditors | (77,477 | ) | (536,673 | ) |
| Cash generated from operations | 793,596 | 421,915 |
| 2. | Cash and cash equivalents |
| The amounts disclosed on the Statement of cash flows in respect of cash and cash equivalents are in respect of these Statement of financial position amounts: |
| Year ended 31 December 2024 |
| 31.12.24 | 1.1.24 |
| £ | £ |
| Cash and cash equivalents | 2,897,173 | 1,076,633 |
| Year ended 31 December 2023 |
| 31.12.23 | 1.1.23 |
| £ | £ |
| Cash and cash equivalents | 1,076,633 | 637,007 |
| 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 | 1,076,633 | 1,820,540 | 2,897,173 |
| 1,076,633 | 1,820,540 | 2,897,173 |
| Total | 1,076,633 | 1,820,540 | 2,897,173 |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| 1. | Statutory information |
| Dynamic Cassette International Limited is a |
| The presentation currency of the financial statements is the Pound Sterling (£). |
| 2. | Statement of compliance |
| 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. |
| 3. | Accounting policies |
| Basis of preparing the financial statements |
| Basis of consolidation |
| The financial statements consolidate the financial statements of Dynamic Cassette International Limited and its subsidiaries and all of its subsidiary undertakings. |
| The results of subsidiaries acquired or disposed of during the year are included from or to the date that control passes. |
| The parent company has applied the exemption contained in section 408 of the Companies Act 2006 and has not presented its individual profit and loss account. |
| Significant judgements and estimates |
| The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods. |
| Estimation of useful life |
| The useful economic life used to amortise intangible assets and depreciate tangible fixed assets relates to the expected future performance of the assets acquired and management's estimate of the period over which economic benefit will be derived from the asset. |
| Estimation of residual value |
| The residual value of an asset is the estimated fair value of that asset at the end of its useful economic life and therefore is also dependent upon the estimation of that life span. |
| Historically, changes to the useful economic life and residual values have not had a material impact on the amortisation or depreciation amount charged to the profit and loss. |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 3. | Accounting policies - continued |
| Revenue recognition |
| 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 or to be incurred in respect of the transactions can be measured reliably. |
| Intangible assets |
| 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 recorded at the fair value at the acquisition date. |
| Amortisation |
| Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows: |
| Computer software | - straight line over 3 years |
| 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. |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 3. | Accounting policies - continued |
| 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 of 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 |
| Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows: |
| Short leasehold improvements | - straight line over 10 years |
| Plant and machinery | - 25% straight line |
| Motor vehicles | - 25% straight line |
| Office equipment | - 20% straight line |
| Investments |
| Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses. |
| 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. |
| 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 largely independent of the cash inflows from other assets or groups of assets. |
| For impairment testing of goodwill, the goodwill acquired in a business combination 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. |
| Stock and work in progress |
| Stock and work in progress are stated at the lower of cost and net realisable value. Cost includes direct materials, labour and manufacturing overheads incurred in bringing each product to its present location and condition. Net realisable value is based on estimated selling price less further costs to completion and selling costs. |
| Debtors and creditors receivable / payable within one year |
| Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses. |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 3. | Accounting policies - continued |
| Financial instruments |
| 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 entity after deducting all of its financial liabilities. |
| Where the contractual obligations of financial instruments (including share capital) are equivalent to a similar debt instrument, those financial instruments are classed as financial liabilities. Financial liabilities are presented as such in the balance sheet. Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. Finance costs are calculated so as to produce a constant rate of return on the outstanding liability. |
| Where the contractual terms of share capital do not have any terms meeting the definition of a financial liability then this is classed as an equity instrument. Dividends and distributions relating to equity instruments are debited direct to equity. |
| Taxation |
| Taxation for the year comprises current and deferred tax. 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 or deferred 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 statement of financial position date. |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position 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. |
| Research and development |
| Expenditure on research and development is written off in the year in which it is incurred. |
| Foreign currencies |
| Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the statement of financial position 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. |
| Pension costs |
| The company operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account. |
| Operating lease agreements |
| Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged against profits on a straight line basis over the period of the lease. |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 4. | Turnover |
| Turnover arises from: |
| 2023 | 2022 |
| £ | £ |
| Sale of goods | 12,041,940 | 10,896,749 |
| Turnover and profit before taxation are attributable to one activity carried on within various geographical markets. |
| In the opinion of the directors it would be seriously prejudicial to the interests of the company to disclose the analysis of turnover between geographical markets. |
| 5. | Employees and directors |
| 2024 | 2023 |
| £ | £ |
| Wages and salaries | 2,146,989 | 2,233,774 |
| Social security costs | 199,810 | 197,785 |
| Other pension costs | 36,236 | 38,563 |
| 2,383,035 | 2,470,122 |
| The average number of employees during the year was as follows: |
| 2024 | 2023 |
| Production staff | 52 | 59 |
| Management staff | 19 | 20 |
| 2024 | 2023 |
| £ | £ |
| Directors' remuneration | - | - |
| 6. | Operating profit |
| The operating profit is stated after charging/(crediting): |
| 2024 | 2023 |
| £ | £ |
| Depreciation - owned assets | 51,340 | 77,046 |
| Loss/(profit) on disposal of fixed assets | 1 | (158,970 | ) |
| Foreign exchange differences | - | (1,618 | ) |
| Operating lease costs: Other | 150,000 | 150,000 |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 7. | Auditors' remuneration |
| 2023 | 2022 |
| £ | £ |
| Fees payable to the company's auditors for the audit of the |
| company's financial statements | 29,900 | 29,000 |
| Fees payable to the company's auditor for other services: |
| Other non-audit services | 6,880 | 13,115 |
| 8. | Interest payable and similar expenses |
| 2024 | 2023 |
| £ | £ |
| Interest on late payment of |
| corporation tax | - | 4,355 |
| - | 4,355 |
| 9. | Taxation |
| Analysis of the tax charge/(credit) |
| The tax charge/(credit) on the profit for the year was as follows: |
| 2024 | 2023 |
| £ | £ |
| Current tax: |
| UK corporation tax | 6,660 | 2,131 |
| Deferred tax | 125,551 | (56,287 | ) |
| Tax on profit | 132,211 | (54,156 | ) |
| Reconciliation of total tax charge/(credit) included in profit and loss |
| The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below: |
| 2024 | 2023 |
| £ | £ |
| Profit before tax | 675,101 | 783,286 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2023 - 25 %) |
168,775 |
195,822 |
| Effects of: |
| Expenses not deductible for tax purposes | 13 | 128 |
| Capital allowances in excess of depreciation | - | (20,783 | ) |
| Depreciation in excess of capital allowances | 3,501 | - |
| Utilisation of tax losses | (169,678 | ) | (177,846 | ) |
| Deferred tax movement | 125,551 | (56,287 | ) |
| tax charge |
| Group transactions | 4,049 | 4,810 |
| Total tax charge/(credit) | 132,211 | (54,156 | ) |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 9. | Taxation - continued |
| Tax effects relating to effects of other comprehensive income |
| 2024 |
| Gross | Tax | Net |
| £ | £ | £ |
| Foreign currency retranslation | (24,188 | ) | - | (24,188 | ) |
| 2023 |
| Gross | Tax | Net |
| £ | £ | £ |
| Foreign currency retranslation | 11,182 | - | 11,182 |
| 10. | Individual income statement |
| As permitted by Section 408 of the Companies Act 2006, the Statement of comprehensive income of the parent company is not presented as part of these financial statements. |
| 11. | Dividends |
| 2024 | 2023 |
| £ | £ |
| Ordinary shares of £1 each |
| Interim | 600,000 | 600,000 |
| 12. | Intangible fixed assets |
| Group |
| Computer |
| software |
| £ |
| Cost |
| At 1 January 2024 |
| and 31 December 2024 | 11,792 |
| Amortisation |
| At 1 January 2024 |
| and 31 December 2024 | 11,789 |
| Net book value |
| At 31 December 2024 | 3 |
| At 31 December 2023 | 3 |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 13. | Tangible fixed assets |
| Group |
| Improvements |
| to | Plant and | Motor | Computer |
| property | machinery | vehicles | equipment | Totals |
| £ | £ | £ | £ | £ |
| Cost |
| At 1 January 2024 | 51,214 | 2,283,877 | 113,086 | 716,757 | 3,164,934 |
| Additions | - | 8,998 | 32,763 | 6,015 | 47,776 |
| Disposals | - | (50,301 | ) | - | (3,682 | ) | (53,983 | ) |
| At 31 December 2024 | 51,214 | 2,242,574 | 145,849 | 719,090 | 3,158,727 |
| Depreciation |
| At 1 January 2024 | 51,214 | 2,259,618 | 102,374 | 663,232 | 3,076,438 |
| Charge for year | - | 11,369 | 16,961 | 23,010 | 51,340 |
| Eliminated on disposal | - | (50,301 | ) | - | (3,682 | ) | (53,983 | ) |
| At 31 December 2024 | 51,214 | 2,220,686 | 119,335 | 682,560 | 3,073,795 |
| Net book value |
| At 31 December 2024 | - | 21,888 | 26,514 | 36,530 | 84,932 |
| At 31 December 2023 | - | 24,259 | 10,712 | 53,525 | 88,496 |
| Company |
| Improvements |
| to | Plant and | Motor | Computer |
| property | machinery | vehicles | equipment | Totals |
| £ | £ | £ | £ | £ |
| Cost |
| At 1 January 2024 |
| Additions |
| Disposals | ( |
) | ( |
) | ( |
) |
| At 31 December 2024 |
| Depreciation |
| At 1 January 2024 |
| Charge for year |
| Eliminated on disposal | ( |
) | ( |
) | ( |
) |
| At 31 December 2024 |
| Net book value |
| At 31 December 2024 |
| At 31 December 2023 |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 14. | Fixed asset investments |
| Company |
| Shares in |
| group |
| companies |
| £ |
| Cost |
| At 1 January 2024 |
| and 31 December 2024 |
| Net book value |
| At 31 December 2024 |
| At 31 December 2023 |
| The company's investments at the balance sheet due in the share capital of companies include the following: |
| The company owns 100% of the issued share capital of the companies listed below: |
| Jet Tec GmbH |
| Incorporated in Germany |
| Nature of business: Computer industry supplies |
| The Red Bus Cartridge Company Limited |
| Incorporated in England & Wales |
| Nature of business: Computer industry supplies |
| During the year, The Red Bus Cartridge Company Limited was subject to audit exemption under section 479a of the Companies Act 2006 as a result of the parent company, Dynamic Cassette International Limited, providing a guarantee over the subsidiary |
| 15. | Stocks |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Stocks | 1,342,570 | 1,030,940 |
| Finished goods | 356,412 | 658,033 |
| 1,698,982 | 1,688,973 |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 16. | Debtors: amounts falling due within one year |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Trade debtors | 1,947,053 | 2,281,999 |
| Other debtors | 439,644 | 439,644 |
| Amounts owed by group |
| companies | - | - |
| Directors' current accounts | - | 1,423,764 | - | 1,423,764 |
| Tax | 294 | 1,490 |
| Deferred tax asset | 539,758 | 665,309 | 539,758 | 665,309 |
| Prepayments | 210,250 | 102,507 |
| 3,136,999 | 4,914,713 |
| Deferred tax asset |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Deferred tax | 665,309 | 609,022 | 665,309 | 609,022 |
| Deferred tax movement | (125,551 | ) | 56,287 | (125,551 | ) | 56,287 |
| 539,758 | 665,309 |
| 17. | Creditors: amounts falling due within one year |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Trade creditors | 815,297 | 494,399 |
| Corporation tax | 3,692 | 5,178 |
| Social security and other taxes | 45,942 | 43,576 |
| VAT | 120,344 | 252,711 |
| Other creditors | 83,448 | 242,574 |
| Amounts owed to group |
| companies | - | - |
| Amounts owed to related party | 535,436 | 660,128 |
| Directors' current accounts | 209,532 | - | 209,532 | - |
| Accruals and deferred income | 81,991 | 66,547 |
| 1,895,682 | 1,765,113 |
| 18. | Deferred tax |
| Group |
| £ |
| Balance at 1 January 2024 | (665,309 | ) |
| Provided during year | 125,551 |
| Balance at 31 December 2024 | (539,758 | ) |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 18. | Deferred tax - continued |
| Company |
| £ |
| Balance at 1 January 2024 | ( |
) |
| Provided during year |
| Balance at 31 December 2024 | ( |
) |
| 19. | Called up share capital |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 2024 | 2023 |
| value: | £ | £ |
| Ordinary | £1 | 1,000 | 1,000 |
| 20. | Reserves |
| Group |
| Retained |
| earnings |
| £ |
| At 1 January 2024 | 6,002,705 |
| Profit for the year | 542,890 |
| Dividends | (600,000 | ) |
| Foreign currency retranslation | (24,188 | ) |
| At 31 December 2024 | 5,921,407 |
| Company |
| Retained |
| earnings |
| £ |
| At 1 January 2024 |
| Profit for the year |
| Dividends | ( |
) |
| At 31 December 2024 |
| Dynamic Cassette International Limited (Registered number: 01757389) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 21. | Directors' advances, credits and guarantees |
| During the year the directors entered into the following advances and credits with the company and its subsidiary undertakings: |
| 2024 | 2023 |
| £ | £ |
| Balance brought forward | 1,423,764 | 1,538,088 |
| Amounts repaid | (3,300,037) | (821,904) |
| Advances/ (credits) to the directors | 1,666,741 | 707,580 |
| Balance carried forward | (209,532) | 1,423,764 |
| Interest was charged at rates of 2.25%. |
| 22. | Related party transactions |
| During the year the group transacted with company's which the shareholders own 100% of the shares. The transactions undertaken were as follows: |
| Sales to related parties amounted to £76,031 (2023: £44,019) |
| Rent chargeable from related parties amounted to £150,000 (2023: £150,000) in the year. |
| Purchases from related parties amounted to £nil (2023: £nil) |
| Included within debtors as at 31 December 2024 is an amount of £nil (2023: £nil) owed from a related party. |
| Included within creditors as at 31 December 2024 is an amount of £535,436 (2023: £660,128) owed to a related party. |