Company registration number 15792904 (England and Wales)
PROJECT MILAN MIDCO LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 APRIL 2025
PROJECT MILAN MIDCO LIMITED
COMPANY INFORMATION
Directors
A Gillard
(Appointed 21 August 2024)
C R Stirling
(Appointed 21 August 2024)
Company number
15792904
Registered office
Unit A
Riverside Drive
Cleckheaton
West Yorkshire
England
BD19 4DH
Auditor
BHP LLP
New Chartford House
Centurion Way
Cleckheaton
Bradford
West Yorkshire
BD19 3QB
PROJECT MILAN MIDCO LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Notes to the financial statements
10 - 17
PROJECT MILAN MIDCO LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 30 APRIL 2025
- 1 -

The directors present the strategic report for the period ended 30 April 2025.

Review of the business

Project Milan Midco Limited is an intermediate holding company within the Project Milan Topco Limited group of companies and is expected to remain as such for the foreseeable future.

The company holds loan notes for key management and Inflexion Investment Fund V Ltd to finance the acquisition of the share capital of Cutwel, accruing loan notes interest in the year.

Principal risks and uncertainties

The company has integrated into its ultimate parent company's (Project Milan Topco Limited) comprehensive system of risk management, a process that allows the Directors to identify, evaluate and manage potential risks and uncertainties that could have a material impact on the Company's performance.

The company does not trade therefore the primary risks and uncertainties faced by the company are centred around Group liquidity supporting the funding held in the company. Working capital efficiency and liquidity risks for the Group are mitigated via close weekly monitoring of cashflow and working capital.

Future developments

Management do not believe there are any future developments to note other than those noted in the risk management and review of the business section. The business is continuing to grow.

Key performance indicators

As an intermediate holding company which holds and services debt for the group, the directors focus on net external debt (loan notes and bank loans) as a key performance indicator for the company. As at 30 April 2025 this stood at £10.8m (2024: Nil).

On behalf of the board

A Gillard
Director
29 October 2025
PROJECT MILAN MIDCO LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 30 APRIL 2025
- 2 -

The directors present their annual report and financial statements for the period ended 30 April 2025.

Principal activities

The principal activity of the company is that of a holding company.

Incorporation

The company was incorporated on 21 June 2024.

Results and dividends

The results for the period are set out on page 7.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

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

A Gillard
(Appointed 21 August 2024)
C R Stirling
(Appointed 21 August 2024)
T Lane
(Appointed 21 June 2024 and resigned 21 August 2024)
R F Dunnett
(Appointed 21 June 2024 and resigned 21 August 2024)
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.

Going Concern

The directors have a reasonable expectation that the Company has adequate resources to continue in operational existence based on the following assessments, considering the principal risks and uncertainties of the Company;

- Management completed a forecast to April 2029, taking into consideration the improved performance during this financial year. The b udget for next financial year shows continued good liquidity.

- Detailed weekly cashflow forecasts, forward looking 12 months which incorporate the assumptions from budget and reforecasts are maintained a nd reviewed on a monthly basis.

Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

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
A Gillard
Director
29 October 2025
PROJECT MILAN MIDCO LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE PERIOD ENDED 30 APRIL 2025
- 3 -

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:

- select suitable accounting policies and then apply them consistently;

- make judgements and accounting estimates that are reasonable and prudent; and

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s 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.

PROJECT MILAN MIDCO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PROJECT MILAN MIDCO LIMITED
- 4 -
Opinion

We have audited the financial statements of Project Milan Midco Limited (the 'company') for the period ended 30 April 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity 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 company's affairs as at 30 April 2025 and of its profit for the period then ended;

- have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

- have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the 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:

- the information given in the strategic report and the directors' r eport for the financial period 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.

PROJECT MILAN MIDCO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PROJECT MILAN MIDCO 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 identifie d material misstatements in the strategic report or the directors' r eport.

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, or returns adequate for our audit have not been received from branches not visited by us; or

- the 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' r esponsibilities s tatement, 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.

We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

We focussed on laws and regulations, relevant to the company, which could give rise to a material misstatement in the financial statements. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management, review of client's operation of controls within the year, in particular, cash and stock controls, and review of expenses, such as legal costs. There are inherent limitations in the audit procedures described and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.

As part of our audit, we addressed the risk of management override of internal controls, including testing of journals and review of nominal ledger. We evaluated whether there was evidence of bias by the directors that represented a risk of 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.

PROJECT MILAN MIDCO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PROJECT MILAN MIDCO LIMITED (CONTINUED)
- 6 -

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.

Jamie Williams (Senior Statutory Auditor)
For and on behalf of BHP LLP, Statutory Auditor
Chartered Accountants
New Chartford House
Centurion Way
Cleckheaton
Bradford
West Yorkshire
BD19 3QB
29 October 2025
PROJECT MILAN MIDCO LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 30 APRIL 2025
- 7 -
Period
ended
30 April
2025
Notes
£
Turnover
-
Interest receivable and similar income
5
2,532,086
Interest payable and similar expenses
6
(1,207,896)
Profit before taxation
1,324,190
Tax on profit
7
(131,676)
Profit for the financial period
1,192,514

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

PROJECT MILAN MIDCO LIMITED
BALANCE SHEET
AS AT
30 APRIL 2025
30 April 2025
- 8 -
2025
Notes
£
£
Fixed assets
Investments
8
999,049
Current assets
Debtors
10
29,532,085
Creditors: amounts falling due within one year
11
(2,559,433)
Net current assets
26,972,652
Total assets less current liabilities
27,971,701
Creditors: amounts falling due after more than one year
12
(11,803,002)
Net assets
16,168,699
Capital and reserves
Called up share capital
13
14,976,185
Profit and loss reserves
1,192,514
Total equity
16,168,699

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 October 2025 and are signed on its behalf by:
A Gillard
Director
Company registration number 15792904 (England and Wales)
PROJECT MILAN MIDCO LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 APRIL 2025
- 9 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 21 June 2024
-
0
-
0
-
Period ended 30 April 2025:
Profit and total comprehensive income
-
1,192,514
1,192,514
Issue of share capital
13
14,976,185
-
14,976,185
Balance at 30 April 2025
14,976,185
1,192,514
16,168,699
PROJECT MILAN MIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 APRIL 2025
- 10 -
1
Accounting policies
Company information

Project Milan Midco Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit A, Riverside Drive, Cleckheaton, West Yorkshire, England, BD19 4DH.

1.1
Reporting period

The current accounting period represents the period between 21 June 2024 (the date of incorporation) and 30 April 2025.

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 a mounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

This 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. T he company has therefore taken advantage of e xemptions from the following disclosure requirements:

- 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 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;

- Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

The financial statements of the company are consolidated in the financial statements of Project Milan Topco Limited. These consolidated financial statements are available from its registered office, Unit A, Riverside Drive, Cleckheaton, BD19 4DH.

1.3
Going concern

The directors have a reasonable expectation that the Company has adequate resources to continue in operational existence based on the following assessments, considering the principal risks and uncertainties of the Company;true

- Management completed a forecast to April 2029, taking into consideration the improved performance during this financial year. The b udget for next financial year shows continued good liquidity.

- Detailed weekly cashflow forecasts, forward looking 12 months which incorporate the assumptions from budget and reforecasts are maintained a nd reviewed on a monthly basis.

Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

PROJECT MILAN MIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 11 -
1.4
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.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.5
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.

1.6
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.

PROJECT MILAN MIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 12 -
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.

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 paymen ts 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. A m ounts 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 s ubsequently 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 th r ough 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.

PROJECT MILAN MIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 13 -
Derecognition of financial liabilities

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

1.7
Compound instruments

The component parts of compound instruments issued by the company are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. At the date of issue, the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument. This amount is recorded as a liability on an amortised cost basis using the effective interest method until extinguished upon conversion or at the instrument's maturity date. The equity component is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognised and included in equity net of income tax effects and is not subsequently remeasured.

1.8
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.

1.9
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.

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.

PROJECT MILAN MIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2025
- 14 -
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.

Critical Judgements

The critical judgements that the directors have made in the process of applying the companies accounting policies that have the most significant effect on the amounts recognised in the statutory financial statements are discussed below:

1. Assessing indicators of impairment

In assessing whether there have been any indicators of impairments to fixed asset investments, the directors have considered both internal and external sources of information such as market conditions, counterparty credit ratings and experience of recoverability and where applicable, the ability of the asset to be operated as planned. There have been no indications of impairments identified during the current financial year.

3
Operating profit

The audit fees of Project Milan Midco Limited have been paid through its subsidiary undertaking, Cutwel Limited.

4
Employees

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

2025
Number
Total
0
5
Interest receivable and similar income
2025
£
Interest income
Interest receivable from group companies
2,532,086
PROJECT MILAN MIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2025
- 15 -
6
Interest payable and similar expenses
2025
£
Interest payable to group undertakings
208,626
Other interest
999,270
1,207,896
7
Taxation
2025
£
Current tax
UK corporation tax on profits for the current period
131,676

The actual charge for the period can be reconciled to the expected charge/(credit) for the period based on the profit or loss and the standard rate of tax as follows:

2025
£
Profit before taxation
1,324,190
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00%
331,048
Movement in deferred tax not recognised
249,817
Group relief
(449,189)
Taxation charge for the period
131,676
8
Fixed asset investments
2025
Notes
£
Investments in subsidiaries
9
999,049
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 21 June 2024
-
Additions
999,049
At 30 April 2025
999,049
Carrying amount
At 30 April 2025
999,049
PROJECT MILAN MIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2025
- 16 -
9
Subsidiaries

Details of the company's subsidiaries at 30 April 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Project Milan Midco 2 Limited
Unit A, Riverside Drive, Cleckheaton, BD19 4DH
Ordinary
100.00
-
Project Milan Bidco Limited
Unit A, Riverside Drive, Cleckheaton, BD19 4DH
Ordinary
0
100.00
Crossco (1427) Limited
Unit A, Riverside Drive, Cleckheaton, BD19 4DH
Ordinary
0
100.00
Crossco (1432) Limited
Unit A, Riverside Drive, Cleckheaton, BD19 4DH
Ordinary
0
100.00
Cutwel Limited
Unit A, Riverside Drive, Cleckheaton, BD19 4DH
Ordinary
0
100.00
10
Debtors
2025
Amounts falling due within one year:
£
Amounts owed by group undertakings
29,532,085

The amounts owed by group undertakings are unsecured, repayable on demand and attract a market rate of interest.

11
Creditors: amounts falling due within one year
2025
£
Amounts owed to group undertakings
2,427,757
Corporation tax
131,676
2,559,433

The amounts owed to group undertakings are unsecured, repayable on demand and attract a market rate of interest.

12
Creditors: amounts falling due after more than one year
2025
Notes
£
Loan notes
11,803,002
PROJECT MILAN MIDCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 APRIL 2025
12
Creditors: amounts falling due after more than one year
(Continued)
- 17 -

Loan notes

During the financial year 2025 and to finance the acquisition of 100% of the share capital of Crossco (1427) Limited, the company created and issued £10,000,000 fixed rate (13%) redeemable loan notes to investors. In addition, £2,023,816 fixed rate (13%) redeemable loan notes were issued to key management.

During the period, £1,220,083 of management loan notes were exchanged for shares in Project Milan Topco Limited.

The balance on each class of loan note at 30 April 2025 was:

Investor loan notes - £10,924,929

Management loan notes - £878,073

The loan notes were secured by a fixed and floating charge over the company's property, assets and rights. The loan notes are treated in the financial statements at amortised cost.

At 30 April 2025 of the loan notes in issue, £10,000,000 are held by Inflexion Private Equity Partners LLP. Interest of £924,929 has been accrued on the loan notes in the year and rolled-up in line with the loan note agreement. The additional £803,733 are held by key management. Interest of £74,340 has been accrued on the loan notes in the year and rolled-up in line with the loan notes agreement. Total interest charged in the year amounted to £999,270.

The loan notes will be repaid in full by 21 August 2032.

Interest is included within creditors and disclosed as falling due over one year.

The loan notes are listed on the International Stock Exchange.

13
Share capital
2025
2025
Ordinary share capital
Number
£
Issued and fully paid
Ordinary shares of £1 each
14,976,185
14,976,185

The company has one class of ordinary shares which carry no right to fixed income.

On incorporation, 1 ordinary share of par value £1 was issued for £1 to form the capital base of the Company.

During the year, 14,976,184 ordinary shares of par value £1 were issued for £14,976,184.

14
Ultimate controlling party

The company’s immediate parent company is Project Milan Topco Limited , and its ultimate parent company is Project Milan Topco Limited. The company’s ultimate controlling party is Inflexion Enterprise V Investments Limited Partnership.

The registered office of Inflexion Enterprise V Investments Limited Partnership is: PO Box 286, Floor 2, Trafalgar Court, Les Banques, St Peter Port, GY1 4LY, Guernsey.

The smallest and largest group in which these financial statements are consolidated into is the financial statements of Project Milan Topco Limited.

2025-04-30 2024-06-21 false false false CCH Software CCH Accounts Production 2025.300 A Gillard C R Stirling T Lane R F Dunnett 15792904 2024-06-21 2025-04-30 15792904 bus:Director1 2024-06-21 2025-04-30 15792904 bus:Director2 2024-06-21 2025-04-30 15792904 bus:Director3 2024-06-21 2025-04-30 15792904 bus:Director4 2024-06-21 2025-04-30 15792904 bus:RegisteredOffice 2024-06-21 2025-04-30 15792904 2025-04-30 15792904 core:RetainedEarningsAccumulatedLosses 2024-06-21 2025-04-30 15792904 core:CurrentFinancialInstruments core:WithinOneYear 2025-04-30 15792904 core:Non-currentFinancialInstruments core:AfterOneYear 2025-04-30 15792904 core:CurrentFinancialInstruments 2025-04-30 15792904 core:ShareCapital 2025-04-30 15792904 core:RetainedEarningsAccumulatedLosses 2025-04-30 15792904 core:ShareCapital 2024-06-20 15792904 core:RetainedEarningsAccumulatedLosses 2024-06-20 15792904 core:ShareCapitalOrdinaryShareClass1 2025-04-30 15792904 core:ShareCapital 2024-06-21 2025-04-30 15792904 1 2024-06-21 2025-04-30 15792904 core:UKTax 2024-06-21 2025-04-30 15792904 core:Non-currentFinancialInstruments 2025-04-30 15792904 core:Subsidiary1 2024-06-21 2025-04-30 15792904 core:Subsidiary2 2024-06-21 2025-04-30 15792904 core:Subsidiary3 2024-06-21 2025-04-30 15792904 core:Subsidiary4 2024-06-21 2025-04-30 15792904 core:Subsidiary5 2024-06-21 2025-04-30 15792904 core:Subsidiary1 1 2024-06-21 2025-04-30 15792904 core:Subsidiary2 2 2024-06-21 2025-04-30 15792904 core:Subsidiary3 3 2024-06-21 2025-04-30 15792904 core:Subsidiary4 4 2024-06-21 2025-04-30 15792904 core:Subsidiary5 5 2024-06-21 2025-04-30 15792904 bus:OrdinaryShareClass1 2024-06-21 2025-04-30 15792904 bus:OrdinaryShareClass1 2025-04-30 15792904 bus:PrivateLimitedCompanyLtd 2024-06-21 2025-04-30 15792904 bus:FRS102 2024-06-21 2025-04-30 15792904 bus:Audited 2024-06-21 2025-04-30 15792904 bus:FullAccounts 2024-06-21 2025-04-30 xbrli:pure xbrli:shares iso4217:GBP