Company registration number 14316140 (England and Wales)
PLASTECH TITAN LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PLASTECH TITAN LIMITED
COMPANY INFORMATION
Directors
Mr N A Holt
Mrs R E Meadows
Mr M A Quin
Company number
14316140
Registered office
Richard House
9 Winckley Square
Preston
PR1 3HP
Auditor
Sedulo Audit Limited
5th Floor
Walker House
Exchange Flags
Liverpool
L2 3YL
PLASTECH TITAN LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 30
PLASTECH TITAN 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 Group remained stable with steady revenue and consistent customer demand.
Areas targeted include transport, staffing, overheads, supplier deals and admin functions.
Efficiency improvements are already being made (e.g. reducing agency use, renegotiating supplier terms, reviewing utilities and rebates).
Our new product launch is a key positive development that we believe will support growth in the coming periods.
Investment in digital processes and yard operations has also helped streamline performance.
Focus this year 2025 is on drastically reducing costs across the business – this is a major strategic priority.
Principal risks and uncertainties
Market remains challenging due to inflation, interest rates, and economic instability.
Staff shortages and skills gaps in logistics and yard operations still present a risk.
Ongoing monitoring of data and IT security has been a huge focus for 2024, implementing a security training program which has improved awareness of cybercrime.
Competition risk
The market is highly competitive, with national merchants and online competitors pushing price down due to buying groups with purchasing power.
We’re responding with improved customer service, faster deliveries, and finding personal verbal product knowledge we offer as an added valued service strengthens our position.
Our Cost reduction plan supports our ability to remain competitive while maintaining margins.
Credit risk
We’re actively reviewing credit limits and looking at ageing debt across our customer base.
Cash flow has remained healthy, supported by ongoing monitoring of trade balances.
Credit policies are in place, with ongoing assessment of customer creditworthiness and management of overdue payments through reminders and debt collection if needed.
Debtor days have improved from an average of 52 in 2023 to 48 over the past 12 months.
Invoices are issued promptly and accurately with clear payment instructions; processes are being streamlined for efficiency.
Late payments in 2024 were primarily due to system changes by large merchant accounts, leading to disputes.
There has been no change in the level of bad debt.
In 2025, Allianz has been appointed as the new credit insurer to help evaluate customer repayment ability and support adherence to 30-day EOM payment terms.
Liquidity risk
Cash balances in the subsidiary entity of Plastech Holdings Ltd, Plastech Ltd, are closely monitored by the Directors. Plastech Ltd utilises an invoice financing facility to support effective cash flow management.
PLASTECH TITAN LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Development and performance
Introduced better reporting and KPIs across sales, yard and transport operations using business intelligence software contributed to decision making across sales stock and operational areas.
Digital fleet and stock systems are in place and being monitored.
A significant amount was invested in research, IT development and trialing new operational ideas over the past year. Not all projects delivered the expected return, but they provided valuable insight into the importance of focusing on our core strengths.
Training and team structure improvements have also helped our performance.
A group buyer role has been established to drive more cost-effective procurement. Consolidate supplier terms and ensure consistency in purchasing across all sites.
FY25 focus is cost-saving – headcount, stock holding, and overhead reviews are all in progress, delivering reliable, technical drainage solutions backed by strong service and operational know-how.
Key performance indicators
The Board monitors the progress of the Group strategy and its individual elements by reference to certain financial and non-financial key performance indicators. The key performance indicators used by the Board include:
- Turnover - £14.11m (2023: £14.38m)
- Gross margin £3.21m (2023: £3.53m)
- Gross profit margin - 22.8% (2023: 24.5%)
- EBITDA - £0.72m (2024: £0.91m)
- Net current assets/(liabilities) - £(0.82)m (2023: £(1.07)m)
- Net assets/(liabilities) - £(0.02)m (2023: £0.06m)
Other information and explanations
We concentrated on HR procedures which prompted us to tighten access, offboarding, and IT controls. Exit processes have been reviewed and tightened, with clearer responsibilities and more oversight.
Internal role definitions and KPI frameworks are now clearer, supporting both accountability and performance. We have appointed a sales director to whom all sales representatives report directly, this has brought clearer leadership, stronger alignment and visible improvements in performance and communication across all locations.
Review of roles and systems is ongoing as part of our broader cost-saving effort for all departments.
Going concern
The progress made through operational improvements is expected to translate into stronger financial results in the next financial year.
The Directors are satisfied that the group and company will be able to continue as a going concern.
Mrs R E Meadows
Director
29 September 2025
PLASTECH TITAN LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be the supplier of pipes to the construction and building industry
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £255,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr P Quin
(Resigned 31 December 2024)
Mrs V Quin
(Resigned 31 December 2024)
Mr N A Holt
Mrs R E Meadows
Mr M A Quin
Financial instruments
The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the business.
Research and development
The company invested a substantial amount in the year on research and development and the costs have been written off to the profit and loss account
Auditor
In accordance with the company's articles, a resolution proposing that Sedulo Audit Limited be reappointed as auditor of the group will be put at a General Meeting.
Strategic report
The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments.
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 auditor of the company 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 auditor of the company is aware of that information.
PLASTECH TITAN LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
On behalf of the board
Mrs R E Meadows
Director
29 September 2025
PLASTECH TITAN LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
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 group and company, 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;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
PLASTECH TITAN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PLASTECH TITAN LIMITED
- 6 -
Opinion
We have audited the financial statements of Plastech Titan Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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:
give a true and fair view of the state of the group's and the parent company's 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.
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 responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent 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 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 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.
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.
PLASTECH TITAN LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PLASTECH TITAN LIMITED
- 7 -
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
In the light of the knowledge and understanding of the group and parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
Matters on which we are required to report by exception
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:
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 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 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 parent company or to cease operations, or have no realistic alternative but to do so.
Auditor 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
PLASTECH TITAN LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PLASTECH TITAN LIMITED
- 8 -
Extent to which the audit was capable of detecting irregularities, including fraud
The primary responsibility for the prevention and detection of fraud rests with directors and management, and we cannot be expected to detect non-compliance with all laws and regulations.
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our knowledge of the business and sector, enquiries of directors and management, and review of regulatory information and correspondence. We communicated identified laws and regulations throughout the audit team and remained alert to any indications of non-compliance throughout the audit.
We discussed with directors and management the policies and procedures in place to ensure compliance with laws and regulations and otherwise prevent, deter and detect fraud.
Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations identified as potentially having a material effect on the financial statements. Our procedures included review of financial statement information and testing of that information, enquiry of management and examination of relevant documentation, analytical procedures to identify unusual or unexpected relationships that may indicate fraud, and procedures to address the risk of fraud through director or management override of controls.
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.
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 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 members as a body, for our audit work, for this report, or for the opinions we have formed.
Katelyn Dutton ACA
Senior Statutory Auditor
For and on behalf of Sedulo
Manchester, United Kingdom
22 September 2025
Sedulo is the trading name of Sedulo Audit Limited, a company registered in England and Wales (registered number 11122484)
PLASTECH TITAN LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
Year
Period
ended
ended
31 December
31 December
2024
2023
Notes
£
£
Turnover
3
14,105,295
14,383,842
Cost of sales
(10,895,855)
(10,858,588)
Gross profit
3,209,440
3,525,254
Administrative expenses
(2,736,871)
(2,921,602)
Operating profit
4
472,569
603,652
Interest receivable and similar income
7
4,501
Interest payable and similar expenses
8
(209,264)
(238,728)
Profit before taxation
263,305
369,425
Tax on profit
9
(67,094)
(177,504)
Profit for the financial year
196,211
191,921
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
PLASTECH TITAN LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
774,094
871,607
Tangible assets
12
606,539
733,591
1,380,633
1,605,198
Current assets
Stocks
15
556,708
563,254
Debtors
16
2,205,376
1,712,226
Cash at bank and in hand
242,549
75,479
3,004,633
2,350,959
Creditors: amounts falling due within one year
17
(3,801,893)
(3,418,652)
Net current liabilities
(797,260)
(1,067,693)
Total assets less current liabilities
583,373
537,505
Creditors: amounts falling due after more than one year
18
(452,179)
(312,351)
Provisions for liabilities
Deferred tax liability
21
127,406
162,577
(127,406)
(162,577)
Net assets
3,788
62,577
Capital and reserves
Called up share capital
23
1,000
1,000
Share premium account
172,921
172,921
Profit and loss reserves
(170,133)
(111,344)
Total equity
3,788
62,577
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
29 September 2025
Mrs R E Meadows
Director
Company registration number 14316140 (England and Wales)
PLASTECH TITAN LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
13
2,184,793
2,184,793
Current assets
Debtors
16
8
8
Creditors: amounts falling due within one year
17
(2,010,880)
(2,010,880)
Net current liabilities
(2,010,872)
(2,010,872)
Net assets
173,921
173,921
Capital and reserves
Called up share capital
23
1,000
1,000
Share premium account
172,921
172,921
Total equity
173,921
173,921
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the period was £255,000 (2023 - £303,265 profit).
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 29 September 2025 and are signed on its behalf by:
29 September 2025
Mrs R E Meadows
Director
Company registration number 14316140 (England and Wales)
PLASTECH TITAN LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 December 2022
1,000
172,921
173,921
Period ended 31 December 2023:
Profit and total comprehensive income
-
-
191,921
191,921
Dividends
10
-
-
(303,265)
(303,265)
Balance at 31 December 2023
1,000
172,921
(111,344)
62,577
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
196,211
196,211
Dividends
10
-
-
(255,000)
(255,000)
Balance at 31 December 2024
1,000
172,921
(170,133)
3,788
PLASTECH TITAN LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 December 2022
1,000
172,921
173,921
Period ended 31 December 2023:
Profit and total comprehensive income for the period
-
-
303,265
303,265
Dividends
10
-
-
(303,265)
(303,265)
Balance at 31 December 2023
1,000
172,921
173,921
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
255,000
255,000
Dividends
10
-
-
(255,000)
(255,000)
Balance at 31 December 2024
1,000
172,921
173,921
PLASTECH TITAN LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
27
(12,904)
1,330,194
Interest paid
(209,264)
(238,728)
Income taxes paid
(68,495)
(119,204)
Net cash (outflow)/inflow from operating activities
(290,663)
972,262
Investing activities
Purchase of tangible fixed assets
(36,861)
(23,951)
Proceeds from disposal of tangible fixed assets
10,185
-
Interest received
4,501
Net cash used in investing activities
(26,676)
(19,450)
Financing activities
Cash movements in invoice finance facility
434,140
(464,131)
Proceeds from new bank loans
500,000
-
Repayment of bank loans
(77,000)
(23,066)
Payment of finance leases obligations
(117,731)
(168,800)
Dividends paid to equity shareholders
(255,000)
(303,265)
Net cash generated from/(used in) financing activities
484,409
(959,262)
Net increase/(decrease) in cash and cash equivalents
167,070
(6,450)
Cash and cash equivalents at beginning of year
75,479
81,929
Cash and cash equivalents at end of year
242,549
75,479
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information
Plastech Titan Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Richard House, 9 Winckley Square, Preston, PR1 3HP.
The group consists of Plastech Titan Limited and all of its subsidiaries.
1.1
Reporting period
The reporting period is the 12 month period from 1 January 2024 to 31 December 2024. The comparative reporting period is the 13 month period from 1 December 2022 to 31 December 2023.
1.2
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. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.3
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.4
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Plastech Titan Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.5
Going concern
The Directors have reviewed the forecasts for a period of 12 months from the date of approving the financial statements. The directors have a reasonable expectation that the group 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.
1.6
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.
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.
1.7
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business 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 10 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.
1.8
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.
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
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
10% reducing balance
Plant and equipment
33.3% straight line & 10% reducing balance
Equipment
33.3% straight line
Motor vehicles
25% 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 recognised in the profit and loss account.
The depreciation rate for Motor vehicles was reduced from 33.33% to 25% reducing balance as this was considered to be more reflective of the expected lifetime of the assets concerned.
1.9
Fixed asset investments
In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.10
Impairment of fixed assets
At each reporting period end date, the group 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.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
1.11
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
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.
1.12
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, bank overdrafts and the invoice finance facility. Bank overdrafts and the invoice finance facility are shown in within borrowings in current liabilities.
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.13
Financial instruments
The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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.
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 group 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.
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 group after deducting all of its liabilities.
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.14
Equity instruments
Equity instruments issued by the group 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 group.
1.15
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 period. 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 group’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 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 if, and only if, there is 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.
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.16
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.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.18
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.19
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.
2
Judgements and key sources of estimation uncertainty
In the application of the group’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.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
14,105,295
14,383,842
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 21 -
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
14,105,295
14,383,842
2024
2023
£
£
Other revenue
Interest income
-
4,501
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
4,430
44,455
Research and development costs
64,938
-
Fees payable to the group's auditor for the audit of the group's financial statements
23,800
26,250
Depreciation of owned tangible fixed assets
47,557
63,808
Depreciation of tangible fixed assets held under finance leases
116,233
146,863
Profit on disposal of tangible fixed assets
(10,062)
-
Amortisation of intangible assets
97,513
103,519
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Warehouse, Sales and Drivers
27
43
-
-
Administration
30
15
-
-
Total
57
58
0
0
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Employees
(Continued)
- 22 -
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
1,720,965
1,700,528
Social security costs
182,383
168,948
-
-
Pension costs
37,080
38,152
1,940,428
1,907,628
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
128,844
152,399
Company pension contributions to defined contribution schemes
976
1,897
129,820
154,296
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2023 - 3).
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
4,501
8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
3,641
20
Interest on finance leases and hire purchase contracts
22,060
16,912
Other interest
183,563
221,796
Total finance costs
209,264
238,728
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
102,265
58,569
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
2024
2023
£
£
(Continued)
- 23 -
Deferred tax
Origination and reversal of timing differences
(28,024)
68,110
Changes in tax rates
12,866
4,282
Adjustment in respect of prior periods
(20,013)
46,543
Total deferred tax
(35,171)
118,935
Total tax charge
67,094
177,504
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
263,305
369,425
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.17%)
65,826
85,583
Tax effect of expenses that are not deductible in determining taxable profit
2,916
2,432
Tax effect of income not taxable in determining taxable profit
(1,168)
Adjustments in respect of prior years
(20,013)
46,287
Effect of change in corporation tax rate
12,866
5,158
Depreciation on assets not qualifying for tax allowances
1,075
5,994
Amortisation on assets not qualifying for tax allowances
24,378
23,982
Research and development tax credit
(19,954)
Super deduction
(67)
Deferred tax not recognised
(3,668)
December 2022 profits taxed at 19%
12,971
Taxation charge
67,094
177,504
10
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
255,000
303,265
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
975,126
Amortisation and impairment
At 1 January 2024
103,519
Amortisation charged for the year
97,513
At 31 December 2024
201,032
Carrying amount
At 31 December 2024
774,094
At 31 December 2023
871,607
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
12
Tangible fixed assets
Group
Leasehold improvements
Plant and equipment
Equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
203,964
62,827
23,397
654,074
944,262
Additions
36,861
36,861
Disposals
(35,269)
(20,755)
(56,024)
At 31 December 2024
203,964
62,827
24,989
633,319
925,099
Depreciation and impairment
At 1 January 2024
20,182
7,279
9,570
173,640
210,671
Depreciation charged in the year
18,378
5,908
19,415
120,089
163,790
Eliminated in respect of disposals
(35,269)
(20,632)
(55,901)
At 31 December 2024
38,560
13,187
(6,284)
273,097
318,560
Carrying amount
At 31 December 2024
165,404
49,640
31,273
360,222
606,539
At 31 December 2023
183,782
55,548
13,827
480,434
733,591
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Tangible fixed assets
(Continued)
- 25 -
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2024
2023
2024
2023
£
£
£
£
Equipment
21,457
37,104
Motor vehicles
306,642
432,499
Leasehold improvements
33,393
-
-
-
361,492
469,603
-
-
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
2,184,793
2,184,793
The principal activity of the subsidiary entity, Plastech Holdings Ltd is that of a holding company. The principal activity of the further subsidiary entity, Plastech Ltd is the distribution of plastic tubing products.
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost
At 1 January 2024 and 31 December 2024
2,184,793
Carrying amount
At 31 December 2024
2,184,793
At 31 December 2023
2,184,793
14
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Plastech Holdings Limited
1
Ordinary
100.00
-
Plastech Limited
1
Ordinary
0
100.00
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Subsidiaries
(Continued)
- 26 -
Registered office addresses (all UK unless otherwise indicated):
1
Richard House, Winckley Square, Preston, Lancashire, United Kingdon, PR1 3HP
*Ordinary shares of Plastech Limited consist of 'A' Ordinary, 'B' Ordinary, 'C' Ordinary and 'D' Ordinary
*Ordinary shares of Plastech Holdings Limited consist of 'A' Ordinary and 'B' Ordinary
15
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
556,708
563,254
16
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,971,553
1,542,972
Other debtors
39,989
38,150
8
8
Prepayments and accrued income
193,834
131,104
2,205,376
1,712,226
8
8
17
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
19
174,518
16,224
Invoice finance facility
19
1,595,900
1,161,760
Obligations under finance leases
20
148,696
141,549
Trade creditors
1,571,195
1,354,827
Amounts owed to group undertakings
1,992,130
1,781,713
Corporation tax payable
102,265
68,495
Other taxation and social security
160,890
219,693
-
-
Other creditors
30,885
248,609
18,750
229,167
Accruals and deferred income
17,544
207,495
3,801,893
3,418,652
2,010,880
2,010,880
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
18
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
19
264,706
Obligations under finance leases
20
187,473
312,351
452,179
312,351
-
-
19
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
439,224
16,224
Invoice finance facility
1,595,900
1,161,760
2,035,124
1,177,984
-
-
Payable within one year
1,770,418
1,177,984
Payable after one year
264,706
On 24 July 2024, the group entered into a loan agreement with HSBC PLC to borrow £500,000. The loan is repayable in monthly instalments over 3 years from the drawdown date. The rate of interest on the loan is 2.5% over base rate. The loan is secured by a fixed and floating charge with negative pledge over all the property and undertakings of the group.
The invoice finance facility disclosed under creditors falling due within one year is from HSBC PLC and is secured by a fixed and floating charge with negative pledge over all the property and undertakings of the group. A discounting charge of base rate plus 2.0% per annum is payable on all discounted amounts.
20
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
148,696
141,549
In two to five years
187,473
312,351
336,169
453,900
-
-
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
20
Finance lease obligations
(Continued)
- 28 -
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average term remaining on leases is 2 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
All finance leases are secured over the underlying assets to which they relate.
The effective interest rate payable is 12.64%
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
128,697
162,577
Retirement benefit obligations
(1,291)
-
127,406
162,577
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
162,577
-
Credit to profit or loss
(35,171)
-
Liability at 31 December 2024
127,406
-
The company has no deferred tax assets or liabilities
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
36,952
38,152
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
23
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A Shares of £1 each
250
250
250
250
Ordinary B Shares of £1 each
250
250
250
250
Ordinary C Shares of £1 each
250
250
250
250
Ordinary D Shares of £1 each
125
125
125
125
Ordinary E Shares of £1 each
125
125
125
125
1,000
1,000
1,000
1,000
Ordinary A class, Ordinary B class, Ordinary C class ,Ordinary D class and Ordinary E class shares have dividend and distribution rights and all rank pari passu.
24
Operating lease commitments
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
150,857
149,710
-
-
Between two and five years
252,220
242,617
-
-
In over five years
292,500
337,500
-
-
695,577
729,827
-
-
25
Related party transactions
Transactions with related parties
In accordance with FRS 102 Section 1AC.35, transactions with other group undertakings owned 100% within the group have not been disclosed in these financial statements.
26
Controlling party
On 31 December 2024, Plastech Systems Limited, a company incorporated in England and Wales with registered office at Richard House, Winckley Square, Preston, Lancashire, PR1 3HP, acquired the entire share capital of Plastech Titan Limited from the directors, making it the ultimate parent company. Both Plastech Systems Limited and Plastech Titan Limited, are under the control of the directors.
For the year ended 31 December 2024, the company prepares consolidated financial statements. The company is the smallest and largest company for which consolidated financial statements are prepared.
There is no ultimate controlling party.
PLASTECH TITAN LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
27
Cash (absorbed by)/generated from group operations
2024
2023
£
£
Profit for the year after tax
196,211
191,921
Adjustments for:
Taxation charged
67,094
177,504
Finance costs
209,264
238,728
Investment income
(4,501)
Gain on disposal of tangible fixed assets
(10,062)
-
Amortisation and impairment of intangible assets
97,513
103,519
Depreciation and impairment of tangible fixed assets
163,790
210,671
Movements in working capital:
Decrease in stocks
6,546
301,397
(Increase)/decrease in debtors
(493,150)
1,379,106
Decrease in creditors
(250,110)
(1,268,151)
Cash (absorbed by)/generated from operations
(12,904)
1,330,194
28
Analysis of changes in net debt - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
75,479
167,070
242,549
Borrowings excluding overdrafts
(1,177,984)
(857,140)
(2,035,124)
Obligations under finance leases
(453,900)
117,731
(336,169)
(1,556,405)
(572,339)
(2,128,744)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr P QuinMrs V QuinMr N A HoltMrs R E MeadowsMr M A Quinfalse14316140bus:Consolidated2024-01-012024-12-31143161402024-01-012024-12-3114316140bus:Director32024-01-012024-12-3114316140bus:Director42024-01-012024-12-3114316140bus:Director52024-01-012024-12-3114316140bus:Director12024-01-012024-12-3114316140bus:Director22024-01-012024-12-3114316140bus:RegisteredOffice2024-01-012024-12-31143161402024-12-3114316140bus:Consolidated2024-12-3114316140bus:Consolidated2022-12-012023-12-31143161402022-12-012023-12-3114316140core:Goodwillbus:Consolidated2024-12-3114316140core:Goodwillbus:Consolidated2023-12-3114316140bus:Consolidated2023-12-3114316140core:LeaseholdImprovementsbus:Consolidated2024-12-3114316140core:PlantMachinerybus:Consolidated2024-12-3114316140core:ComputerEquipmentbus:Consolidated2024-12-3114316140core:MotorVehiclesbus:Consolidated2024-12-3114316140core:LeaseholdImprovementsbus:Consolidated2023-12-3114316140core:PlantMachinerybus:Consolidated2023-12-3114316140core:ComputerEquipmentbus:Consolidated2023-12-3114316140core:MotorVehiclesbus:Consolidated2023-12-31143161402023-12-3114316140core:ShareCapitalbus:Consolidated2024-12-3114316140core:ShareCapitalbus:Consolidated2023-12-3114316140core:SharePremiumbus:Consolidated2024-12-3114316140core:SharePremiumbus:Consolidated2023-12-3114316140core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3114316140core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3114316140core:ShareCapital2024-12-3114316140core:ShareCapital2023-12-3114316140core:SharePremium2024-12-3114316140core:SharePremium2023-12-3114316140core:ShareCapitalbus:Consolidated2022-11-3014316140core:SharePremiumbus:Consolidated2022-11-30143161402022-11-3014316140core:ShareCapital2022-11-3014316140core:SharePremium2022-11-3014316140core:RetainedEarningsAccumulatedLosses2022-11-3014316140core:RetainedEarningsAccumulatedLosses2023-12-3114316140core:RetainedEarningsAccumulatedLosses2024-12-3114316140bus:Consolidated2022-11-3014316140core:Goodwill2024-01-012024-12-3114316140core:LeaseholdImprovements2024-01-012024-12-3114316140core:PlantMachinery2024-01-012024-12-3114316140core:ComputerEquipment2024-01-012024-12-3114316140core:MotorVehicles2024-01-012024-12-3114316140core:UKTaxbus:Consolidated2024-01-012024-12-3114316140core:UKTaxbus:Consolidated2022-12-012023-12-3114316140bus:Consolidated12024-01-012024-12-3114316140bus:Consolidated12022-12-012023-12-3114316140bus:Consolidated22024-01-012024-12-3114316140bus:Consolidated22022-12-012023-12-3114316140bus:Consolidated32024-01-012024-12-3114316140bus:Consolidated32022-12-012023-12-3114316140bus:Consolidated42024-01-012024-12-3114316140bus:Consolidated42022-12-012023-12-3114316140core:Goodwillbus:Consolidated2023-12-3114316140core:Goodwillbus:Consolidated2024-01-012024-12-3114316140core:LeaseholdImprovementsbus:Consolidated2023-12-3114316140core:PlantMachinerybus:Consolidated2023-12-3114316140core:ComputerEquipmentbus:Consolidated2023-12-3114316140core:MotorVehiclesbus:Consolidated2023-12-3114316140bus:Consolidated2023-12-3114316140core:LeaseholdImprovementsbus:Consolidated2024-01-012024-12-3114316140core:PlantMachinerybus:Consolidated2024-01-012024-12-3114316140core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3114316140core:MotorVehiclesbus:Consolidated2024-01-012024-12-3114316140core:FurnitureFittingsbus:Consolidated2024-12-3114316140core:FurnitureFittingsbus:Consolidated2023-12-3114316140core:FurnitureFittings2024-12-3114316140core:FurnitureFittings2023-12-3114316140core:MotorVehicles2024-12-3114316140core:MotorVehicles2023-12-3114316140core:Subsidiary12024-01-012024-12-3114316140core:Subsidiary22024-01-012024-12-3114316140core:Subsidiary112024-01-012024-12-3114316140core:Subsidiary222024-01-012024-12-3114316140core:CurrentFinancialInstruments2024-12-3114316140core:CurrentFinancialInstruments2023-12-3114316140core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3114316140core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3114316140core:WithinOneYearbus:Consolidated2024-12-3114316140core:WithinOneYearbus:Consolidated2023-12-3114316140core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3114316140core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3114316140core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3114316140core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3114316140core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3114316140core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3114316140core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3114316140core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3114316140core:Non-currentFinancialInstruments2024-12-3114316140core:Non-currentFinancialInstruments2023-12-3114316140core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3114316140core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3114316140core:WithinOneYear2024-12-3114316140core:WithinOneYear2023-12-3114316140core:BetweenTwoFiveYearsbus:Consolidated2024-12-3114316140core:BetweenTwoFiveYearsbus:Consolidated2023-12-3114316140core:BetweenTwoFiveYears2024-12-3114316140core:BetweenTwoFiveYears2023-12-3114316140bus:PrivateLimitedCompanyLtd2024-01-012024-12-3114316140bus:FRS1022024-01-012024-12-3114316140bus:Audited2024-01-012024-12-3114316140bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3114316140bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP