Company registration number 07063813 (England and Wales)
GRAPHEXEL LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
GRAPHEXEL LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 8
GRAPHEXEL LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
113,912
148,144
Investments
5
16,060
16,060
129,972
164,204
Current assets
Stocks
806,327
555,250
Debtors
6
1,318,161
1,183,574
Cash at bank and in hand
30,941
380,264
2,155,429
2,119,088
Creditors: amounts falling due within one year
7
(1,032,638)
(1,141,097)
Net current assets
1,122,791
977,991
Total assets less current liabilities
1,252,763
1,142,195
Creditors: amounts falling due after more than one year
8
(89,167)
(159,167)
Provisions for liabilities
9
(28,190)
(36,686)
Net assets
1,135,406
946,342
Capital and reserves
Called up share capital
100,000
100,000
Share premium account
30,000
30,000
Capital redemption reserve
(12,000)
(12,000)
Profit and loss reserves
1,017,406
828,342
Total equity
1,135,406
946,342
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved and signed by the director and authorised for issue on 29 September 2025
Mr C L Cooper
Director
Company registration number 07063813 (England and Wales)
GRAPHEXEL LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 January 2023
100,000
30,000
(12,000)
781,496
899,496
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
46,846
46,846
Balance at 31 December 2023
100,000
30,000
(12,000)
828,342
946,342
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
189,064
189,064
Balance at 31 December 2024
100,000
30,000
(12,000)
1,017,406
1,135,406
GRAPHEXEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Graphexel Limited is a private company limited by shares incorporated in England and Wales. The registered office is Crown House, 151 High Road, Loughton, Essex, IG10 4LG.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest pound.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The company has elected not to produce consolidated accounts on the basis that it is a small company. Graphexel Limited has a 100% shareholding in Environmental Protection Industries Limited, a company incorporated in England and Wales, number 03763024.
1.2
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.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.3
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.
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:
Plant and machinery
10-50% straight line
Fixtures, fittings & equipment
20-33% straight line
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.
1.4
Fixed asset investments
Interests in subsidiaries 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.
GRAPHEXEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
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.
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible 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.
1.6
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.
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.
1.7
Cash at bank and in hand
Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
GRAPHEXEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.9
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.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.10
Taxation
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred taxation is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. The deferred tax balance has been discounted.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense.
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.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Leases
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.
GRAPHEXEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.14
Foreign exchange
Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction. All differences are taken to profit and loss account.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is 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.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
14
13
4
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 1 January 2024 and 31 December 2024
696,853
25,196
722,049
Depreciation and impairment
At 1 January 2024
563,709
10,196
573,905
Depreciation charged in the year
30,776
3,456
34,232
At 31 December 2024
594,485
13,652
608,137
Carrying amount
At 31 December 2024
102,368
11,544
113,912
At 31 December 2023
133,144
15,000
148,144
GRAPHEXEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
16,060
16,060
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,158,048
1,034,743
Other debtors
160,113
148,831
1,318,161
1,183,574
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
204,486
517,819
Trade creditors
323,995
462,472
Corporation tax
84,407
61,331
Other taxation and social security
33,852
32,003
Other creditors
385,898
67,472
1,032,638
1,141,097
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
89,167
159,167
9
Provisions for liabilities
2024
2023
£
£
Deferred tax liabilities
28,190
36,686
10
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
GRAPHEXEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Audit report information
(Continued)
- 8 -
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its 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.
Senior Statutory Auditor:
Ms Jan Rickler
Statutory Auditor:
Alwyns LLP
Date of audit report:
29 September 2025
11
Operating lease commitments
Operating lease commitments to a company with common directorship, not included in the balance sheet amounts to £98,553 (2023 - £72,711).
12
Related party transactions
At the year end Graphexel Limited owed a company in which Mr C L Cooper is a director and shareholder, £5,887 (2023 - £11,916).
At the year end Graphexel Limited owed a company it wholly owned, £79,450 (2023 - £79,483).
13
Ultimate controlling party
Mr C L Cooper is considered to be the ultimate controlling party in this and the previous year by virtue of his majority shareholding.
2024-12-312024-01-01falsefalsefalse29 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr C L Cooper070638132024-01-012024-12-31070638132024-12-31070638132023-12-3107063813core:PlantMachinery2024-12-3107063813core:FurnitureFittings2024-12-3107063813core:PlantMachinery2023-12-3107063813core:FurnitureFittings2023-12-3107063813core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107063813core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3107063813core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3107063813core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3107063813core:CurrentFinancialInstruments2024-12-3107063813core:CurrentFinancialInstruments2023-12-3107063813core:ShareCapital2024-12-3107063813core:ShareCapital2023-12-3107063813core:SharePremium2024-12-3107063813core:SharePremium2023-12-3107063813core:CapitalRedemptionReserve2024-12-3107063813core:CapitalRedemptionReserve2023-12-3107063813core:RetainedEarningsAccumulatedLosses2024-12-3107063813core:RetainedEarningsAccumulatedLosses2023-12-3107063813core:ShareCapital2022-12-3107063813core:SharePremium2022-12-3107063813core:CapitalRedemptionReserve2022-12-3107063813core:RetainedEarningsAccumulatedLosses2022-12-3107063813bus:Director12024-01-012024-12-3107063813core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31070638132023-01-012023-12-3107063813core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3107063813core:PlantMachinery2024-01-012024-12-3107063813core:FurnitureFittings2024-01-012024-12-3107063813core:PlantMachinery2023-12-3107063813core:FurnitureFittings2023-12-31070638132023-12-3107063813core:WithinOneYear2024-12-3107063813core:WithinOneYear2023-12-3107063813core:Non-currentFinancialInstruments2024-12-3107063813core:Non-currentFinancialInstruments2023-12-3107063813bus:PrivateLimitedCompanyLtd2024-01-012024-12-3107063813bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3107063813bus:FRS1022024-01-012024-12-3107063813bus:Audited2024-01-012024-12-3107063813bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP