Company registration number 03590464 (England and Wales)
PRINT DATA SOLUTIONS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PRINT DATA SOLUTIONS LIMITED
COMPANY INFORMATION
Directors
N M Shelton
K E Shelton
O S Ray
J Portsmouth
Company number
03590464
Registered office
12-14 Regent Park
Booth Drive
Park Farm Industrial Estate
Wellingborough
Northants
NN8 6GR
Auditor
Sumer Auditco Limited
Fourth Floor
Unit 5B, The Parklands
Bolton
BL6 4SD
Bankers
NatWest
149 Church Road
Barnes
London
SW13 9HS
PRINT DATA SOLUTIONS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 24
PRINT DATA SOLUTIONS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

Review of the business

The Company’s strategy is to partner with clients to provide excellent print, design, digital, storage and fulfilment services. The results for the year and financial position at the year-end were once again considered satisfactory by the directors. The company faced some challenges in 2024 with client budgets becoming tighter and competition for business fierce, but the company has coped admirably, and as such we are pleased with the end results.

 

 

Principal risks and uncertainties

Risk and uncertainty are recognised as normal elements of doing business. The main risk that the company faces is that of market risk given the highly competitive market they are part of. Competition remains strong from both national and local suppliers. The directors keep a very close eye on market developments to mitigate this risk and policies and procedures are in place to give customers exceptional service and to treat suppliers fairly. The company aims to recruit and train staff to a high level. The continuing low turnover rate of staff shows the effectiveness of this.

Development and performance

The directors anticipate 2025 to be a tougher year than many that have come before, but still expect the company to generate considerable profit. More focus than ever has been put on the new business development team and appointments made to increase its strength. Our marketing budget has been increased, and we continue to develop our digital offerings which are proving to be crucial to the growth of the business. Whilst we do anticipate tough market conditions throughout 2025, there is an air of optimism, expectation and excitement within our strong and loyal workforce.

 

 

Key performance indicators

The key performance indicators (KPI’s) that the company regards as important are:

  1. gross profit margin;

  1. the ratio of operating expenses to turnover;

  1. the ratio of operating profit to turnover; and

  1. earnings before interest, tax, depreciation, impairment charge and amortisation (EBITDA).

On behalf of the board

N M Shelton
Director
27 September 2025
PRINT DATA SOLUTIONS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities
The principal activity of the company in the year under review was printed and computer stationery sales.
Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £1,350,000. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

N M Shelton
K E Shelton
O S Ray
J Portsmouth
Mr D M Goodsell
(Resigned 25 March 2024)
Auditor

The auditor, Sumer Auditco Limited, are deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company 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 hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

PRINT DATA SOLUTIONS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company 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 hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
N M Shelton
Director
27 September 2025
PRINT DATA SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PRINT DATA SOLUTIONS LIMITED
- 4 -
Opinion

We have audited the financial statements of Print Data Solutions Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including 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:

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company 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 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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

PRINT DATA SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PRINT DATA SOLUTIONS LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 is 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 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 company or to cease operations, or have no realistic alternative but to do so.

Auditor's 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 an auditor's report 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

PRINT DATA SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PRINT DATA SOLUTIONS LIMITED (CONTINUED)
- 6 -

We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussions with the directors (as required by auditing standards) and discussed with the directors the policies and procedures regarding compliance with laws and regulations. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. The potential effect of these laws and regulations on the financial statements varies considerably.

 

Firstly, the company is subject to laws and regulations that directly affect the financial statements including financial reporting legislation and taxation legislation. We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.

 

Secondly, the company is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation. We identified the following areas as those most likely to have such an effect: Companies Act 2006, Health and Safety at Work Act and Employment Law.

 

Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and inspection of regulatory and legal correspondence, if any. Through these procedures we did not become aware of any actual or suspected non-compliance.

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

 

We design procedures in line with our responsibilities, outlined below to detect material misstatement due to fraud:

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

PRINT DATA SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PRINT DATA SOLUTIONS LIMITED (CONTINUED)
- 7 -

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to the member in an auditor's report 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 member, for our audit work, for this report, or for the opinions we have formed.

Nilesh Modhvadia
Senior Statutory Auditor
For and on behalf of Sumer Auditco Limited
27 September 2025
Statutory Auditor
Fourth Floor
Unit 5B, The Parklands
Bolton
BL6 4SD
PRINT DATA SOLUTIONS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
19,995,726
21,449,490
Cost of sales
(13,138,208)
(14,505,732)
Gross profit
6,857,518
6,943,758
Administrative expenses
(5,440,232)
(5,659,864)
Other operating income
25,000
8,500
Operating profit
4
1,442,286
1,292,394
Interest receivable and similar income
7
34,192
27,612
Profit before taxation
1,476,478
1,320,006
Tax on profit
8
(385,976)
(340,633)
Profit for the financial year
1,090,502
979,373

The profit and loss account has been prepared on the basis that all operations are continuing operations.

PRINT DATA SOLUTIONS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
724,944
821,969
Investments
12
66,872
66,872
791,816
888,841
Current assets
Stocks
14
701,391
829,224
Debtors
15
2,456,300
5,260,753
Cash at bank and in hand
1,753,981
1,200,749
4,911,672
7,290,726
Creditors: amounts falling due within one year
16
(2,308,505)
(4,520,471)
Net current assets
2,603,167
2,770,255
Total assets less current liabilities
3,394,983
3,659,096
Provisions for liabilities
Deferred tax liability
17
99,709
104,324
(99,709)
(104,324)
Net assets
3,295,274
3,554,772
Capital and reserves
Called up share capital
19
5,000
5,000
Profit and loss reserves
3,290,274
3,549,772
Total equity
3,295,274
3,554,772

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on
27 September 2025
27 September 2025
and are signed on its behalf by:
N M Shelton
Director
Company registration number 03590464 (England and Wales)
PRINT DATA SOLUTIONS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
5,000
4,070,399
4,075,399
Year ended 31 December 2023:
Profit and total comprehensive income
-
979,373
979,373
Dividends
9
-
(1,500,000)
(1,500,000)
Balance at 31 December 2023
5,000
3,549,772
3,554,772
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,090,502
1,090,502
Dividends
9
-
(1,350,000)
(1,350,000)
Balance at 31 December 2024
5,000
3,290,274
3,295,274
PRINT DATA SOLUTIONS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
2,225,887
213,436
Income taxes paid
(297,091)
(567,795)
Net cash inflow/(outflow) from operating activities
1,928,796
(354,359)
Investing activities
Purchase of tangible fixed assets
(89,600)
(141,512)
Proceeds from disposal of tangible fixed assets
31,236
(16,850)
Repayment of loans
(1,392)
(2,520)
Interest received
34,192
27,612
Net cash used in investing activities
(25,564)
(133,270)
Financing activities
Dividends paid
(1,350,000)
(1,500,000)
Net cash used in financing activities
(1,350,000)
(1,500,000)
Net increase/(decrease) in cash and cash equivalents
553,232
(1,987,629)
Cash and cash equivalents at beginning of year
1,200,749
3,188,378
Cash and cash equivalents at end of year
1,753,981
1,200,749
PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information

Print Data Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is 12-14 Regent Park, Booth Drive, Park Farm Industrial Estate, Wellingborough, Northants, NN8 6GR.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

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

The financial statements have been prepared under the historical cost convention, modified to include investments at fair value. The principal accounting policies adopted are set out below.

These accounts are consolidated into the parent company, Print Data Solutions (Holdings) Limited with the consolidated accounts being available from the registered office, which is detailed within the company information page.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 3 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -

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

Leasehold improvements
Over the life of the lease
Plant & machinery
15% per annum straight line
Fixtures & fittings
10% and 33% per annum straight line
Computer equipment
20% and 50% per annum straight line
Motor vehicles
25% per annum reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Fixed asset investments

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

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

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.10
Financial instruments

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

 

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

 

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

Basic financial assets

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

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Classification of financial liabilities

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

Basic financial liabilities

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

 

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

 

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

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

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

1.12
Taxation

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

Current tax

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

PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Deferred tax

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

 

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

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
2
Judgements and key sources of estimation uncertainty

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

 

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

 

Key Estimates

 

Bad Debt Provision

The bad debt provision is calculated following a review of older outstanding balances on a customer by customer basis. As at the reporting date no bad debt provision was recorded.

 

Stock Provision

The stock provision is calculated following a review of old and slow moving stock using an aged stock report. As at the reporting date no stock provision was recorded.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2024
2023
£
£
Turnover analysed by class of business
Printed and computer stationery sales.
19,995,726
21,449,490
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
19,946,469
21,253,338
Europe
43,715
192,655
Rest of the World
5,542
3,497
19,995,726
21,449,490
2024
2023
£
£
Other revenue
Interest income
34,192
27,612
PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
16,950
16,950
Depreciation of owned tangible fixed assets
164,882
160,552
(Profit)/loss on disposal of tangible fixed assets
(9,493)
22,814
Operating lease charges
466,955
535,747
5
Employees

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

2024
2023
Number
Number
Directors
4
4
Other employees
64
61
Total
68
65

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
3,720,712
3,759,078
Social security costs
416,093
437,990
Pension costs
213,863
238,278
4,350,668
4,435,346
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
927,518
1,182,853
Company pension contributions to defined contribution schemes
144,800
192,980
1,072,318
1,375,833

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 4 (2023 - 4).

PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Directors' remuneration
(Continued)
- 19 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
330,246
450,250
Company pension contributions to defined contribution schemes
25,000
35,555
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
34,192
27,612
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
34,192
27,612
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
398,598
332,491
Adjustments in respect of prior periods
(8,007)
-
0
Total current tax
390,591
332,491
Deferred tax
Origination and reversal of timing differences
(4,615)
8,142
Total tax charge
385,976
340,633
PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Taxation
(Continued)
- 20 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
1,476,478
1,320,006
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
369,120
330,002
Tax effect of expenses that are not deductible in determining taxable profit
12,627
15,734
Effect of change in corporation tax rate
-
0
(20,922)
Permanent capital allowances in excess of depreciation
(4,615)
7,205
Depreciation on assets not qualifying for tax allowances
8,844
8,614
Taxation charge for the year
385,976
340,633
9
Dividends
2024
2023
£
£
Interim paid
1,350,000
1,500,000
10
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
30,898
Amortisation and impairment
At 1 January 2024 and 31 December 2024
30,898
Carrying amount
At 31 December 2024
-
0
At 31 December 2023
-
0
PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
11
Tangible fixed assets
Leasehold improvements
Plant & machinery
Fixtures & fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
571,801
100,352
390,697
353,193
180,585
1,596,628
Additions
12,984
1,183
5,585
11,712
58,136
89,600
Disposals
-
0
-
0
(300)
(15,884)
(51,529)
(67,713)
At 31 December 2024
584,785
101,535
395,982
349,021
187,192
1,618,515
Depreciation and impairment
At 1 January 2024
173,197
58,145
227,468
236,497
79,352
774,659
Depreciation charged in the year
53,611
12,927
27,294
38,936
32,114
164,882
Eliminated in respect of disposals
-
0
-
0
(300)
(15,884)
(29,786)
(45,970)
At 31 December 2024
226,808
71,072
254,462
259,549
81,680
893,571
Carrying amount
At 31 December 2024
357,977
30,463
141,520
89,472
105,512
724,944
At 31 December 2023
398,604
42,207
163,229
116,696
101,233
821,969
12
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
13
66,872
66,872
13
Subsidiaries

These financial statements are separate company financial statements for Print Data Solutions Limited.

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Codeheroes Ltd
England
Ordinary
100.00
14
Stocks
2024
2023
£
£
Finished goods and goods for resale
701,391
829,224
PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
15
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,096,855
3,375,769
Other debtors
85,304
53,367
Prepayments and accrued income
274,141
1,831,617
2,456,300
5,260,753
16
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
719,459
2,138,074
Amounts owed to group undertakings
7,050
7,050
Corporation tax
130,326
36,826
Other taxation and social security
311,962
304,430
Other creditors
69,239
69,239
Accruals and deferred income
1,070,469
1,964,852
2,308,505
4,520,471
17
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2024
2023
Balances:
£
£
ACAs
101,602
106,093
Retirement benefit obligations
(1,893)
(1,769)
99,709
104,324
18
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
213,863
238,278

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
19
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
5,000
5,000
5,000
5,000
20
Operating lease commitments
As lessee

 

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2024
2023
£
£
Within 1 year
356,548
423,816
Years 2-5
560,070
866,667
916,618
1,290,483

 

 

21
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Rent
2024
2023
£
£
Print Data Solutions Paper Sales Limited
100,000
100,000

Print Data Solutions Paper Sales Ltd is under the control of NM Shelton.

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due to related parties
£
£
Print Data Solutions Paper Sales Limited
2,950
2,950
Print Data Solutions (Holdings) Limited
7,050
7,050
Codeheroes Limited
66,289
66,289
PRINT DATA SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Related party transactions
(Continued)
- 24 -

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due from related parties
£
£
Joypots Limited
49,548
14,067
22
Ultimate controlling party

The company's parent company is Print Data Solutions (Holdings) Limited and its registered office is

Unit 12-14, Regent Park Booth Drive, Park Farm Industrial Estate, Wellingborough, NN8 6GR.

23
Cash generated from operations
2024
2023
£
£
Profit for the year after tax
1,090,502
979,373
Adjustments for:
Taxation charged
385,976
340,633
Investment income
(34,192)
(27,612)
(Gain)/loss on disposal of tangible fixed assets
(9,493)
22,814
Depreciation and impairment of tangible fixed assets
164,882
160,552
Movements in working capital:
Decrease/(increase) in stocks
127,833
(300,594)
Decrease/(increase) in debtors
2,805,845
(391,155)
Decrease in creditors
(2,305,466)
(570,575)
Cash generated from operations
2,225,887
213,436
24
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
1,200,749
553,232
1,753,981
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200N M SheltonK E SheltonO S RayJ PortsmouthMr D M Goodsell035904642024-01-012024-12-3103590464bus:Director12024-01-012024-12-3103590464bus:Director22024-01-012024-12-3103590464bus:Director32024-01-012024-12-3103590464bus:Director42024-01-012024-12-3103590464bus:Director52024-01-012024-12-3103590464bus:RegisteredOffice2024-01-012024-12-3103590464bus:Agent12024-01-012024-12-31035904642024-12-31035904642023-01-012023-12-3103590464core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103590464core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31035904642023-12-3103590464core:LeaseholdImprovements2024-12-3103590464core:PlantMachinery2024-12-3103590464core:FurnitureFittings2024-12-3103590464core:ComputerEquipment2024-12-3103590464core:MotorVehicles2024-12-3103590464core:LeaseholdImprovements2023-12-3103590464core:PlantMachinery2023-12-3103590464core:FurnitureFittings2023-12-3103590464core:ComputerEquipment2023-12-3103590464core:MotorVehicles2023-12-3103590464core:ShareCapital2024-12-3103590464core:ShareCapital2023-12-3103590464core:RetainedEarningsAccumulatedLosses2024-12-3103590464core:RetainedEarningsAccumulatedLosses2023-12-3103590464core:ShareCapital2022-12-3103590464core:RetainedEarningsAccumulatedLosses2022-12-3103590464core:ShareCapitalOrdinaryShareClass12024-12-3103590464core:ShareCapitalOrdinaryShareClass12023-12-31035904642023-12-31035904642022-12-3103590464core:Goodwill2024-01-012024-12-3103590464core:LeaseholdImprovements2024-01-012024-12-3103590464core:PlantMachinery2024-01-012024-12-3103590464core:FurnitureFittings2024-01-012024-12-3103590464core:ComputerEquipment2024-01-012024-12-3103590464core:MotorVehicles2024-01-012024-12-3103590464core:UKTax2024-01-012024-12-3103590464core:UKTax2023-01-012023-12-310359046412024-01-012024-12-310359046412023-01-012023-12-3103590464core:Goodwill2023-12-3103590464core:Goodwill2024-12-3103590464core:Goodwill2023-12-3103590464core:LeaseholdImprovements2023-12-3103590464core:PlantMachinery2023-12-3103590464core:FurnitureFittings2023-12-3103590464core:ComputerEquipment2023-12-3103590464core:MotorVehicles2023-12-3103590464core:Non-currentFinancialInstruments2024-12-3103590464core:Non-currentFinancialInstruments2023-12-3103590464core:Subsidiary12024-01-012024-12-3103590464core:Subsidiary112024-01-012024-12-3103590464core:CurrentFinancialInstruments2024-12-3103590464core:CurrentFinancialInstruments2023-12-3103590464bus:OrdinaryShareClass12024-01-012024-12-3103590464bus:OrdinaryShareClass12024-12-3103590464bus:OrdinaryShareClass12023-12-3103590464core:WithinOneYear2024-12-3103590464core:BetweenTwoFiveYears2024-12-3103590464bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103590464bus:FRS1022024-01-012024-12-3103590464bus:Audited2024-01-012024-12-3103590464bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP