IRIS Accounts Production v25.2.0.378 01757389 Board of Directors 31.12.24 1.1.24 31.12.24 31.12.24 true true false true true false false false true false Ordinary 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh017573892023-12-31017573892024-12-31017573892024-01-012024-12-31017573892022-12-31017573892023-01-012023-12-31017573892023-12-3101757389ns15:EnglandWales2024-01-012024-12-3101757389ns14:PoundSterling2024-01-012024-12-3101757389ns10:Director12024-01-012024-12-3101757389ns10:Consolidated2024-12-3101757389ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3101757389ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3101757389ns10:Consolidatedns10:FRS1022024-01-012024-12-3101757389ns10:Consolidatedns10:Audited2024-01-012024-12-3101757389ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3101757389ns10:LargeMedium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3101757389ns10:Consolidatedns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3101757389ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-01-012024-12-3101757389ns10:FullAccounts2024-01-012024-12-310175738912024-01-012024-12-3101757389ns10:OrdinaryShareClass12024-01-012024-12-3101757389ns10:Consolidated2024-01-012024-12-3101757389ns10:Director22024-01-012024-12-3101757389ns10:RegisteredOffice2024-01-012024-12-3101757389ns10:Consolidated2023-01-012023-12-3101757389ns5:CurrentFinancialInstruments2024-12-3101757389ns5:CurrentFinancialInstruments2023-12-3101757389ns5:ShareCapital2024-12-3101757389ns5:ShareCapital2023-12-3101757389ns5:RetainedEarningsAccumulatedLosses2024-12-3101757389ns5:RetainedEarningsAccumulatedLosses2023-12-3101757389ns5:ShareCapital2022-12-3101757389ns5:RetainedEarningsAccumulatedLosses2022-12-3101757389ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3101757389ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3101757389ns5:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3101757389ns5:LeaseholdImprovements2023-12-3101757389ns5:PlantMachinery2023-12-3101757389ns5:MotorVehicles2023-12-3101757389ns5:ComputerEquipment2023-12-3101757389ns5:LeaseholdImprovements2024-01-012024-12-3101757389ns5:PlantMachinery2024-01-012024-12-3101757389ns5:MotorVehicles2024-01-012024-12-3101757389ns5:ComputerEquipment2024-01-012024-12-3101757389ns5:LeaseholdImprovements2024-12-3101757389ns5:PlantMachinery2024-12-3101757389ns5:MotorVehicles2024-12-3101757389ns5:ComputerEquipment2024-12-3101757389ns5:LeaseholdImprovements2023-12-3101757389ns5:PlantMachinery2023-12-3101757389ns5:MotorVehicles2023-12-3101757389ns5:ComputerEquipment2023-12-3101757389ns5:CostValuation2023-12-3101757389ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-12-3101757389ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3101757389ns5:DeferredTaxation2023-12-3101757389ns5:DeferredTaxation2024-01-012024-12-3101757389ns5:DeferredTaxation2024-12-3101757389ns10:OrdinaryShareClass12024-12-3101757389ns5:RetainedEarningsAccumulatedLosses2023-12-31
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: Mrs T N Studholme
Mr J W Studholme





Registered office: Marsh Lane
Boston
Lincolnshire
PE21 7TX





Registered number: 01757389 (England and Wales)





Auditors: Moore Thompson
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:





Mrs T N Studholme - Director


24 September 2025

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.

Mrs T N Studholme
Mr J W Studholme

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:




Mrs T N Studholme - Director


24 September 2025

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.




H Butcher (Senior Statutory Auditor)
for and on behalf of Moore Thompson
Bank House
Broad Street
Spalding
Lincolnshire
PE11 1TB

29 September 2025

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 542,890 837,442
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 99,938 103,504
Investments 14 119,898 119,898
219,836 223,402

Current assets
Stocks 15 1,685,554 1,669,659
Debtors 16 3,844,846 5,582,333
Cash at bank and in hand 2,520,859 676,836
8,051,259 7,928,828
Creditors
Amounts falling due within one year 17 2,367,958 2,184,285
Net current assets 5,683,301 5,744,543
Total assets less current liabilities 5,903,137 5,967,945

Capital and reserves
Called up share capital 19 1,000 1,000
Retained earnings 5,902,137 5,966,945
Shareholders' funds 5,903,137 5,967,945

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 24 September 2025 and were signed on its behalf by:





Mrs T N Studholme - Director


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 1,000 5,714,212 5,715,212

Changes in equity
Dividends - (600,000 ) (600,000 )
Total comprehensive income - 852,733 852,733
Balance at 31 December 2023 1,000 5,966,945 5,967,945

Changes in equity
Dividends - (600,000 ) (600,000 )
Total comprehensive income - 535,192 535,192
Balance at 31 December 2024 1,000 5,902,137 5,903,137

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 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.

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
The financial statements have been prepared under the historical cost convention.

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
71 79

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 51,214 2,283,877 117,259 717,150 3,169,500
Additions - 8,998 32,763 6,015 47,776
Disposals - (50,301 ) - (3,682 ) (53,983 )
At 31 December 2024 51,214 2,242,574 150,022 719,483 3,163,293
Depreciation
At 1 January 2024 51,214 2,259,619 95,885 659,278 3,065,996
Charge for year - 11,370 16,961 23,011 51,342
Eliminated on disposal - (50,301 ) - (3,682 ) (53,983 )
At 31 December 2024 51,214 2,220,688 112,846 678,607 3,063,355
Net book value
At 31 December 2024 - 21,886 37,176 40,876 99,938
At 31 December 2023 - 24,258 21,374 57,872 103,504

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 119,898
Net book value
At 31 December 2024 119,898
At 31 December 2023 119,898


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 1,329,142 1,011,626
Finished goods 356,412 658,033 356,412 658,033
1,698,982 1,688,973 1,685,554 1,669,659

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 1,932,490 2,249,391
Other debtors 439,644 439,644 439,644 439,644
Amounts owed by group
companies - - 725,011 708,224
Directors' current accounts - 1,423,764 - 1,423,764
Tax 294 1,490 54 54
Deferred tax asset 539,758 665,309 539,758 665,309
Prepayments 210,250 102,507 207,889 95,947
3,136,999 4,914,713 3,844,846 5,582,333

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
539,758 665,309 539,758 665,309

17. Creditors: amounts falling due within one year

Group Company
2024 2023 2024 2023
£    £    £    £   
Trade creditors 815,297 494,399 805,556 483,162
Corporation tax 3,692 5,178 - -
Social security and other taxes 45,942 43,576 45,322 43,576
VAT 120,344 252,711 123,373 250,979
Other creditors 83,448 242,574 83,448 242,574
Amounts owed to group
companies - - 495,741 449,328
Amounts owed to related party 535,436 660,128 535,436 660,128
Directors' current accounts 209,532 - 209,532 -
Accruals and deferred income 81,991 66,547 69,550 54,538
1,895,682 1,765,113 2,367,958 2,184,285

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 (665,309 )
Provided during year 125,551
Balance at 31 December 2024 (539,758 )

19. Called up share capital

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
1,000 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 5,966,945
Profit for the year 535,192
Dividends (600,000 )
At 31 December 2024 5,902,137


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.