Silverfin false false 31/07/2025 01/07/2024 31/07/2025 J D Miller 01/07/2024 04 November 2025 The principal activity of the Company during the financial period was that of the supply of machinery and services for tobacco processing and packaging. 15810936 2025-07-31 15810936 bus:Director1 2025-07-31 15810936 core:CurrentFinancialInstruments 2025-07-31 15810936 core:ShareCapital 2025-07-31 15810936 core:RetainedEarningsAccumulatedLosses 2025-07-31 15810936 core:Goodwill 2024-06-30 15810936 2024-06-30 15810936 core:Goodwill 2025-07-31 15810936 core:ComputerEquipment 2024-06-30 15810936 core:ComputerEquipment 2025-07-31 15810936 2024-07-01 2025-07-31 15810936 bus:FilletedAccounts 2024-07-01 2025-07-31 15810936 bus:SmallEntities 2024-07-01 2025-07-31 15810936 bus:AuditExemptWithAccountantsReport 2024-07-01 2025-07-31 15810936 bus:PrivateLimitedCompanyLtd 2024-07-01 2025-07-31 15810936 bus:Director1 2024-07-01 2025-07-31 15810936 core:Goodwill core:TopRangeValue 2024-07-01 2025-07-31 15810936 core:Goodwill 2024-07-01 2025-07-31 15810936 core:OtherResidualIntangibleAssets 2024-07-01 2025-07-31 15810936 core:ComputerEquipment core:TopRangeValue 2024-07-01 2025-07-31 15810936 core:ComputerEquipment 2024-07-01 2025-07-31 iso4217:GBP xbrli:pure

Company No: 15810936 (England and Wales)

# MAKEPAK INTERNATIONAL LIMITED

### Unaudited Financial Statements
For the financial period from 01 July 2024 to 31 July 2025
Pages for filing with the registrar

MAKEPAK INTERNATIONAL LIMITED

## Unaudited Financial Statements

For the financial period from 01 July 2024 to 31 July 2025

Contents

MAKEPAK INTERNATIONAL LIMITED

## BALANCE SHEET

As at 31 July 2025
MAKEPAK INTERNATIONAL LIMITED

## BALANCE SHEET (continued)

As at 31 July 2025

| Note | 31.07.2025
|  | £
Fixed assets |  |
Intangible assets | 3 | 27,750
Tangible assets | 4 | 1,640
|  | 29,390
Current assets |  |
Stocks | 5 | 13,222
Debtors | 6 | 35,106
Cash at bank and in hand |  | 44,149
|  | 92,477
Creditors: amounts falling due within one year | 7 | ( 96,553)
Net current liabilities |  | (4,076)
Total assets less current liabilities |  | 25,314
Accruals and deferred income |  | ( 2,500)
Net assets |  | 22,814
Capital and reserves |  |
Called-up share capital |  | 1
Profit and loss account |  | 22,813
Total shareholder's funds |  | 22,814

For the financial period ending 31 July 2025 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

- The member has not required the Company to obtain an audit of its financial statements for the financial period in accordance with section 476;
- The director acknowledges their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements; and
- These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and a copy of the Profit and Loss Account has not been delivered.

The financial statements of Makepak International Limited (registered number: 15810936) were approved and authorised for issue by the Director on 04 November 2025. They were signed on its behalf by:

J D Miller Director |

MAKEPAK INTERNATIONAL LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial period from 01 July 2024 to 31 July 2025
MAKEPAK INTERNATIONAL LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial period from 01 July 2024 to 31 July 2025

##### 1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial period, unless otherwise stated.

##### General information and basis of accounting

Makepak International Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is 5th Floor 25 King Street, Bristol, BS1 4PB, United Kingdom.
The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.
The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

##### Foreign currency

Transactions in foreign currencies are recorded at the rate of exchange at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the Balance Sheet date are reported at the rates of exchange prevailing at that date.
Exchange differences are recognised in the Profit and Loss Account in the period in which they arise except for exchange differences arising on gains or losses on non-monetary items which are recognised in the Statement of Comprehensive Income.

##### Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

##### Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date. Tax is recognised in the profit and loss account, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

##### Intangible assets

Intangible assets are stated at cost or valuation, net of amortisation and any provision for impairment. Amortisation is provided on all intangible assets at rates to write off the cost or valuation of each asset over its expected useful life as follows:

Goodwill | 10 years straight line

###### Goodwill

Goodwill arises on business combinations and represents any excess of consideration given over the fair value of the identifiable assets and liabilities acquired. Goodwill is initially recognised as an intangible asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

###### Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.
All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

##### Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Computer equipment | 3 years straight line

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

##### Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, work in progress and is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.
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.

##### Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

##### 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 creditors: amounts falling due within one year.

##### Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

#### 2. Employees

| Period from 01.07.2024 to 31.07.2025
| Number
Monthly average number of persons employed by the Company during the period, including the director | 1

#### 3. Intangible assets

| Goodwill |  | Total
| £ |  | £
Cost |  |  |
At 01 July 2024 | 0 |  | 0
Additions | 30,000 |  | 30,000
At 31 July 2025 | 30,000 |  | 30,000
Accumulated amortisation |  |  |
At 01 July 2024 | 0 |  | 0
Charge for the financial period | 2,250 |  | 2,250
At 31 July 2025 | 2,250 |  | 2,250
Net book value |  |  |
At 31 July 2025 | 27,750 |  | 27,750

#### 4. Tangible assets

| Computer equipment |  | Total
| £ |  | £
Cost |  |  |
At 01 July 2024 | 0 |  | 0
Additions | 1,736 |  | 1,736
At 31 July 2025 | 1,736 |  | 1,736
Accumulated depreciation |  |  |
At 01 July 2024 | 0 |  | 0
Charge for the financial period | 96 |  | 96
At 31 July 2025 | 96 |  | 96
Net book value |  |  |
At 31 July 2025 | 1,640 |  | 1,640

#### 5. Stocks

| 31.07.2025
| £
Stocks | 13,222

#### 6. Debtors

| 31.07.2025
| £
Trade debtors | 1,184
Other debtors | 33,922
| 35,106

#### 7. Creditors: amounts falling due within one year

| 31.07.2025
| £
Trade creditors | 8,026
Amounts owed to director | 25,311
Other loans | 20,000
Deferred income | 36,836
Taxation and social security | 6,380
| 96,553