Company registration number 01031732 (England and Wales)
CPI COLOUR LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
CPI COLOUR LIMITED
COMPANY INFORMATION
Directors
A Kaye
J Owen
C Malley
G M Urmston
Company number
01031732
Registered office
110 Beddington Lane
Croydon
CR0 4TD
Auditor
KPMG LLP
15 Canada Square
London
E14 5GL
CPI COLOUR LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Directors' responsibilities statement
4
Independent auditor's report to the members of CPI Colour Ltd
5 - 8
Profit and loss account
9
Balance sheet
10 - 11
Statement of changes in equity
12
Notes to the financial statements
13 - 26
CPI COLOUR LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present the strategic report for the year ended 31 March 2025.

Business Strategy and Objectives

The company’s strategy and that of the broader CPI Group continues to be focused on optimising production, growing market share and to create value for our customers.

Review of the business

The Company ceased all third party print operations during 2021.  Since that date the company has acted as a holding company for its assets that are leased to sister companies.

 

The results for the year are shown on page 9 and the balance sheet is shown on page 10 to 11. The company reported profit before tax for the year amounted to £306,042 (2024: loss £321,082).

 

Turnover for the year ended 31 March 2025 was £240,000 (2024: £nil) whilst operating profit for the year ended 31 March 2025 was £ 354,515 (2024: loss £222,139).

 

The UK business was affected by a cyber attack in February 2025 which impacted all 7 UK factories with production being stopped for between 3 and 14 weeks depending on the site and process complexity. All factories are now fully functional; however, IT development was restricted as resources were deployed to the cyber incident and this impact will continue throughout the next financial year. Group volumes would have been much nearer last year's levels had this event not occurred. Revenue saw a reduction of 5.8% in addition to the reduced volume, the mix of sales towards customers who provide their own paper resulting in less being charged to customers in their selling prices.

 

 

Principal Risks

The principal risks of the wider CPI business revolve around the group’s ability to maintain and process a high order intake, high quality production to pre-agreed deadlines and management of costs and overheads in a highly competitive environment. The increase in orders coupled with reducing run lengths is a key challenge for the industry. The company will continue to focus on maintaining operational efficiency despite these challenges.

 

The majority of raw materials used in the manufacture of our products are sourced from outside of the UK. Fluctuations in the exchange rate can give rise to a potential increase in material costs. The company will try to minimise this risk by entering into contracts with key suppliers in order to agree rates in advance.

 

As noted above, the UK group was affected by a cyber attack in February 2025. Our cyber insurance policy provided the business both with financial cover and also technical support to minimize the impact of the incident. As part of the recovery, significant improvements have been made to our cyber security leaving the business in a more robust position than before the attack.

 

The group manages its liquidity risk through long term borrowings and a factoring facility for trade debtors which enables the group to increase cash resources in line with activity. The UK group also operates a cash pooling arrangement covering all UK group companies.

 

The directors do not consider there to be any liquidity or credit or cash flow risk for the foreseeable future.

 

Key Performance Indicators

The Board and management team also regularly monitor the performance of the company through a range of key performance indicators, which are related to health and safety performance, and a number of operational metrics related to efficiencies and output.

 

On behalf of the board

J Owen
Director
CPI COLOUR LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Results and dividends

The results for the year are set out on page 9.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend. (2024: £17,185,026).

Directors

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

A Kaye
J Owen
C Malley
G M Urmston
Political donations

The company made no political or charitable donations, or incurred any political expenditure during the year. (2024: £Nil).

Employees

The company's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

 

Information of matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.

Going concern

The details of the accounting policy on going concern are set out in note 1.2.

Other information
An indication of likely future developments in the business and particulars of significant events which have occurred since the end of the financial year, have been included in the Strategic Report.
Auditor
The auditor, KPMG LLP, are deemed to be reappointed under section 487(2) of the Companies Act 2006.
CPI COLOUR LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
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.

On behalf of the board
J Owen
Director
110 Beddington Lane
Croydon
CR0 4TD
28 October 2025
CPI COLOUR LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -

The directors are responsible for preparing the Strategic Report, the Directors' 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 UK Accounting Standards and applicable law (UK Generally Accepted Accounting Practice), including FRS 101 Reduced Disclosure. Framework.

 

Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are responsible for such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error, and have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the company and to prevent and detect fraud and other irregularities.

INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CPI COLOUR LIMITED
- 5 -
Opinion

We have audited the financial statements of CPI Colour Limited (the 'company') for the year ended 31 March 2025 which comprise the profit and loss account, the balance sheet, the statement of changes in equity and related notes, including the accounting policies in note 1.

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (“ISAs (UK)”) and applicable law. Our responsibilities are described below. We have fulfilled our ethical responsibilities under, and are independent of the company in accordance with, UK ethical requirements including the FRC Ethical Standard. We believe that the audit evidence we have obtained is a sufficient and appropriate basis for our opinion.

Going concern

The directors have prepared the financial statements on the going concern basis as they do not intend to liquidate the company or to cease its operations, and as they have concluded that the company’s financial position means that this is realistic. They have also concluded that there are no material uncertainties that could have cast significant doubt over its ability to continue as a going concern for at least a year from the date of approval of the financial statements (“the going concern period”).

In our evaluation of the directors’ conclusions, we considered the inherent risks to the company’s business model and analysed how those risks might affect the company’s financial resources or ability to continue operations over the going concern period.

Our conclusions based on this work:

However, as we cannot predict all future events or conditions and as subsequent events may result in outcomes that are inconsistent with judgements that were reasonable at the time they were made, the above conclusions are not a guarantee that the company will continue in operation.

INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CPI COLOUR LIMITED
- 6 -

Fraud and breaches of laws and regulations – ability to detect

Identifying and responding to risks of material misstatement due to fraud

To identify risks of material misstatement due to fraud (“fraud risks”) we assessed events or conditions that could indicate an incentive or pressure to commit fraud or provide an opportunity to commit fraud. Our risk assessment procedures included:

 

 

 

 

We communicated identified fraud risks throughout the audit team and remained alert to any indications of fraud throughout the audit.

As required by auditing standards, we perform procedures to address the risk of management override of controls, in particular the risk that Company’s management may be in a position to make inappropriate accounting entries. On this audit we do not believe there is a fraud risk related to revenue recognition because income consists of monthly rental transactions which are recognized based on agreed terms with respective related parties. Therefore, no judgment or complexity is involved in the income recognition process. We did not identify any additional fraud risks.

We did not identify any additional fraud risks.

We performed procedures including:

 

Identifying and responding to risks of material misstatement due to non-compliance with 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 general commercial and sector experience, and through discussion with the directors (as required by auditing standards), and from inspection of the Company’s regulatory and legal correspondence and discussed with the directors and other management the policies and procedures regarding compliance with laws and regulations.

We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit.

The potential effect of these laws and regulations on the financial statements varies considerably.

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

 

Secondly, the Company is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements.

 

We identified the following areas as those most likely to have such an effect: health and safety, data protection laws, anti-bribery, employment law, and certain aspects of company legislation recognising the nature of the Company’s activities.

 

Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and inspection of regulatory and legal correspondence, if any. Therefore, if a breach of operational regulations is not disclosed to us or evident from relevant correspondence, an audit will not detect that breach.

INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CPI COLOUR LIMITED
- 7 -
Context of the ability of the audit to detect fraud or breaches of law or regulation
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it.
In addition, as with any audit, there remained a higher risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.

 

Strategic report and directors’ report

The directors are responsible for the strategic report and the director's report. Our opinion on the financial statements does not cover those reports and we do not express an audit opinion thereon.

Our responsibility is to read the strategic report and the directors’ report and, in doing so, consider whether, based on our financial statements audit work, the information therein is materially misstated or inconsistent with the financial statements or our audit knowledge. Based solely on that work:

Matters on which we are required to report by exception

Under the Companies Act 2006 we are required to report to you if, in our opinion:

 

We have nothing to report in these respects.

INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CPI COLOUR LIMITED
- 8 -
Directors' responsibilities

As explained more fully in their statement set out on page 4, the directors are responsible for: the preparation of the financial statements and for being satisfied that they give a true and fair view; such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error; 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 they either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities

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.

A fuller description of our responsibilities is provided on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities.

The purpose of our audit work and to whom we owe our responsibilites

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.

 

Julie Wheeldon (Senior Statutory Auditor)
for and on behalf of KPMG LLP
28 October 2025
Statutory Auditor
Chartered Accountants
15 Canada Square
London
E14 5GL
CPI COLOUR LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
Notes
£
£
Turnover
240,000
-
Cost of sales
(119,666)
(361,615)
Gross profit/(loss)
120,334
(361,615)
Administrative expenses
(99,925)
(130,368)
Other operating income
334,106
269,844
Operating profit/(loss)
3
354,515
(222,139)
Interest receivable and similar income
5
-
19,746
Interest payable and similar charges
6
(48,473)
(118,689)
Profit/(loss) before taxation
306,042
(321,082)
Tax on profit/(loss)
7
(93,776)
(34,491)
Profit/(loss) for the financial year
212,266
(355,573)

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

 

The notes on pages 13 to 26 form part of these financial statements.

CPI COLOUR LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
Fixed assets
Intangible assets
8
13,658
21,234
Tangible fixed assets
9
2,806,838
4,247,878
2,820,496
4,269,112
Current assets
Debtors
10
510,425
666,398
Cash at bank and in hand
762,203
653,052
1,272,628
1,319,450
Creditors: amounts falling due within one year
Trade creditors and other payables
11
(673,310)
(990,924)
VAT Payable
-
(3,990)
Net current assets
599,318
324,536
Total assets less current liabilities
3,419,814
4,593,648
Creditors: amounts falling due after more than one year
Lease liabilities
12
(153,574)
(1,205,568)
Provisions for liabilities
Other provisions
13
(243,968)
(578,074)
Net assets
3,022,272
2,810,006
Capital and reserves
Called up share capital
14
1,364,331
1,364,331
Capital redemption reserve
15
225,239
225,239
Profit and loss account
1,432,702
1,220,436
Shareholder's funds
3,022,272
2,810,006
The notes on pages 13 to 26  form part of these financial statements.
CPI COLOUR LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 11 -
The financial statements were approved by the Board of directors and authorised for issue on 28 October 2025
Signed on its behalf by:
J Owen
Director
Company Registration No. 01031732
CPI COLOUR LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
1,364,331
225,239
18,761,035
20,350,605
Year ended 31 March 2024:
Loss and total comprehensive income
-
-
(355,573)
(355,573)
Transactions with owners:
Dividends
-
-
(17,185,026)
(17,185,026)
Balance at 31 March 2024
1,364,331
225,239
1,220,436
2,810,006
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
0
212,266
212,266
Balance at 31 March 2025
1,364,331
225,239
1,432,702
3,022,272

The notes on pages 13 to 26 form part of these financial statements.

CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
1
Accounting policies
Company information

CPI Colour Limited is a company limited by shares incorporated and domiciled in England and Wales. The registered office is 110 Beddington Lane, Croydon, CR0 4TD.

1.1
Accounting convention

These financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 101 Reduced Disclosure Framework (“FRS 101”).

In preparing these financial statements, the Company applies the recognition, measurement and disclosure requirements of UK-adopted international accounting standards (“UK-adopted IFRS”), but makes amendments where necessary in order to comply with Companies Act 2006 and has set out below where advantage of the FRS 101 disclosure exemptions has been taken.

The Company’s ultimate parent Bidco 3 Limited includes the Company in its consolidated financial statements. The consolidated financial statements of Bidco 3 Limited are prepared in accordance with FRS 102 International Financial Reporting Standards and are available to the public and may be obtained from 14th Floor, 82 King Street, Manchester, M2 4WQ.

In these financial statements, the company has successfully applied the exemptions available under FRS 101 in respect of the following disclosures:

The Company proposes to continue to adopt the reduced disclosure framework of FRS 101 in its next financial statements.

The Company has adopted the following IFRSs in these financial statements:

 

The accounting policies set out below have, unless otherwise stated, been applied consistently to all periods presented in these financial statements.

CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 14 -

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities at the balance sheet date and the amounts reported for revenues and expenses during the year.

 

The financial statements are prepared in sterling, which is the functional currency of the company.

 

The following UK-adopted IFRS has been issued but has not been applied in these financial statements. Its adoption is not expected to have a material effect on the financial statements unless otherwise indicated:

The financial statements are prepared on the historical cost basis. Non-current assets and disposal groups held for sale are stated at the lower of previous carrying amount and fair value less costs to sell. The principal accounting policies adopted are set out below.
1.2
Going concern

The truefinancial statements have been prepared on a going concern basis which the directors consider to be appropriate for the following reasons.

The directors have prepared cash flow forecasts and performed a going concern assessment of the Group and Company, which indicates that, in both the base and reasonably possible downsides, the Group and Company will have sufficient funds to meet their liabilities as they fall due for a period of at least 12 months from the date of approval of these financial statements, the going concern assessment period. Should there be any additional need, the ultimate parent company, Bidco 3 Limited have indicated that they would provide the funding needed.

These forecasts are dependent on Bidco 3 Limited providing additional financial support during that period, if required. Bidco 3 Limited has indicated its intention to continue to make available such funds as are needed by the company for the period covered by the forecasts. As with any company placing reliance on other group entities for financial support, the directors acknowledge that there can be no certainty that this support will continue although. At the date of approval of these financial statements, they have no reason to believe that it will not do so.

The Company is part of the Bidco 3 Limited group. The Group has prepared cash flow forecasts for the period to 31 March 2027 for the Group collectively as financing is managed at Group level.

The Group and Company uses interest-bearing loans and borrowings including Bank loans, overdrafts, factoring facilities and Shareholder loans to finance the working capital. There are term loans that will be fully repaid between 2025 and 2031, a revolving facility in Moravia that is renewed annually and a Shareholder working capital loan in place until December 2026.

The year to March 2025 saw a more challenging market environment as many of our customers found themselves with excess stock levels as the market softened to pre-COVID 19 levels. This continued for much of calendar 2023 with volumes recovering in the final quarter of the financial year. In the reported year, there were new borrowings to finance capital projects in the UK and Spain, and a new loan was taken by Spain in April 2024 and an additional drawdown from an existing facility in Moravia, also in April 2024.

All bank loans are being repaid over their loan periods, and the cashflow forecast contains these repayments. The only financial covenants in place during the year relate to the UK cashflow loan, which was drawn down in August 2022, as part of the UK re-financing. As reported in last year’s financial statements, on 14 December 2024, a variation to the covenants was agreed following a technical breach for the September 2023 quarter, for which a waiver was obtained. Revised covenants were put in place and the UK was compliant with them at the next year end date which was 31 March 2025.

CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -

On the 4th of October 2024 the bank reviewed and removed existing covenants. Therefore, the Group has no banking covenants in place for its borrowings.

Given the uncertain trading environment particularly in relation to volatility in inflation across Europe, and the potential for the market to reduce in size in the coming months, management has prepared a severe but plausible downside scenario to 31 March 2027. The downside scenario assumes a 5% decline in volumes for Germany and Moravia. However, for the purposes of this downside scenario, the FY26 improvement has been removed. We have also assumed that in this scenario CAPEX spending continues and there is no reduction in overheads.

In this severe but plausible downside scenario the group has sufficient liquidity for the period forecast to 31 March 2027 and can continue repayments of loan commitments of the Group. Consequently, the Directors are confident that the Company and the Group will have sufficient funds to continue to meet its liabilities as they fall due for at least 12 months from the date of approval of these financial statements and therefore have prepared the financial statements on a going concern basis.

1.3
Turnover

Turnover represents the amounts (excluding value added tax) derived from the provision of goods and services to customers during the year.

 

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.

 

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
Goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less impairment losses.

 

The gain on a bargain purchase is recognised in profit or loss in the period of the acquisition.

 

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. An impairment loss recognised for goodwill is subsequently reversed if, and only if, the reasons for the impairment loss have ceased to apply.

1.5
Intangible assets other than goodwill

Intangible assets compromise primarily licence fees paid for the advance use of trade marks and technology. Such assets are defined as having finite useful lives and the costs are amortised on a straight line basis over their estimated useful lives of 3 years. Intangible assets are stated at cost less amortisation and are reviewed for impairment whenever there is an indication that the carrying value may be impaired.

CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
1.6
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.

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:

Freehold land and buildings
2% per annum
Leasehold land and buildings
2% per annum
Fixtures, fittings & equipment
10% - 20 % per annum
Plant and machinery
10% - 25% per annum

Depreciation methods, useful lives and residual values are reviewed at each balance sheet date.

 

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.

 

Leases in which the Company assumes substantially all the risks and rewards of ownership of the leased asset are classified as finance leases. Where land and buildings are held under leases the accounting treatment of the land is considered separately from that of the buildings. Leased assets acquired by way of finance lease are stated at an amount equal to the lower of their fair value and the present value of the minimum lease payments at inception of the lease, less accumulated depreciation and less accumulated impairment losses. Lease payments are accounted for as described below.

CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
1.7
Impairment of tangible and intangible assets

 

Financial assets (including trade and other debtors)

A financial asset not carried at fair value through profit or loss is assessed at each reporting date to determine whether there is objective evidence that it is impaired. A financial asset is impaired if objective evidence indicates that a loss event has occurred after the initial recognition of the asset, and that the loss event had a negative effect on the estimated future cash flows of that asset that can be estimated reliably.

An impairment loss in respect of a financial asset measured at amortised cost is calculated as the difference between its carrying amount and the present value of the estimated future cash flows discounted at the asset’s original effective interest rate. For financial instruments measured at cost less impairment an impairment is calculated as the difference between its carrying amount and the best estimate of the amount that the Company would receive for the asset if it were to be sold at the reporting date. Interest on the impaired asset continues to be recognised through the unwinding of the discount. When a subsequent event causes the amount of impairment loss to decrease, the decrease in impairment loss is reversed through profit or loss.

Non-financial assets

The carrying amounts of the Company’s non-financial assets, other than stocks and deferred tax assets, are reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, then the asset’s recoverable amount is estimated.

The recoverable amount of an asset or cash-generating unit is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. For the purpose of impairment testing, assets that cannot be tested individually are grouped together into the smallest group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or groups of assets (the “cash-generating unit”).

An impairment loss is recognised if the carrying amount of an asset or its CGU exceeds its estimated recoverable amount. Impairment losses are recognised in profit or loss. Impairment losses recognised in respect of CGUs are allocated first to reduce the carrying amount of any goodwill allocated to the units, and then to reduce the carrying amounts of the other assets in the unit (group of units) on a pro rata basis.

In respect of other assets, impairment losses recognised in prior periods are assessed at each reporting date for any indications that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the asset's carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortisation, if no impairment loss had been recognised.

An impairment loss in respect of goodwill is not reversed.

CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
1.8
Taxation

 

Tax on the profit or loss for the year comprises current and deferred tax. Tax is recognised in the profit and loss account except to the extent that it relates to items recognised directly in equity or other comprehensive income, in which case it is recognised directly in equity or other comprehensive income.

Current tax is the expected tax payable or receivable on the taxable income or loss for the year, using tax rates enacted or substantively enacted at the balance sheet date, and any adjustment to tax payable in respect of previous years.

Deferred tax is provided on temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. The following temporary differences are not provided for: the initial recognition of goodwill; the initial recognition of assets or liabilities that affect neither accounting nor taxable profit other than in a business combination, and differences relating to investments in subsidiaries to the extent that they will probably not reverse in the foreseeable future. The amount of deferred tax provided is based on the expected manner of realisation or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantively enacted at the balance sheet date.

A deferred tax asset is recognised only to the extent that it is probable that future taxable profits will be available against which the temporary difference can be utilised.

1.9
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event and it is probable that the company will be required to settle that obligation, and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows.

 

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

Defined contribution plans

A defined contribution plan is a post-employment benefit plan under which the company pays fixed contributions into a separate entity and will have no legal or constructive obligation to pay further amounts. Obligations for contributions to defined contribution pension plans are recognised as an expense in the profit and loss account in the periods during which services are rendered by employees.

Short-term benefits

Short-term employee benefit obligations are measured on an undiscounted basis and are expensed as the related service is provided. A liability is recognised for the amount expected to be paid under short-term cash bonus or profit-sharing plans if the Company has a present legal or constructive obligation to pay this amount as a result of past service provided by the employee and the obligation can be estimated reliably.

Termination benefits

Termination benefits are recognised as an expense when the company is demonstrably committed, without realistic possibility of withdrawal, to a formal detailed plan to either terminate employment before the normal retirement date, or to provide termination benefits as a result of an offer made to encourage voluntary redundancy. Termination benefits for voluntary redundancies are recognised as an expense if the company has made an offer of voluntary redundancy, it is probably that the offer will be accepted, and the number of acceptances can be estimated reliably. If benefits are payable more than 12 months after the reporting date, then they are discounted to their present value.

CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
1.10
Leases

At inception, the company assesses whether a contract is, or contains, a lease within the scope of IFRS 16. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Where a tangible asset is acquired through a lease, the company recognises a right-of-use asset and a lease liability at the lease commencement date. Right-of-use assets are included within tangible fixed assets, apart from those that meet the definition of investment property.

The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date plus any initial direct costs and an estimate of the cost of obligations to dismantle, remove, refurbish or restore the underlying asset and the site on which it is located, less any lease incentives received.

 

The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. The estimated useful lives of right-of-use assets are determined on the same basis as those of other tangible fixed assets. The right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.

The lease liability is initially measured at the present value of the lease payments that are unpaid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the company's incremental borrowing rate. Lease payments included in the measurement of the lease liability comprise fixed payments, variable lease payments that depend on an index or a rate, amounts expected to be payable under a residual value guarantee, and the cost of any options that the company is reasonably certain to exercise, such as the exercise price under a purchase option, lease payments in an optional renewal period, or penalties for early termination of a lease.

The lease liability is measured at amortised cost using the effective interest method. It is remeasured when there is a change in: future lease payments arising from a change in an index or rate; the company's estimate of the amount expected to be payable under a residual value guarantee; or the company's assessment of whether it will exercise a purchase, extension or termination option. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero.

The company has elected not to recognise right-of-use assets and lease liabilities for short-term leases of machinery that have a lease term of 12 months or less, or for leases of low-value assets including IT equipment. The payments associated with these leases are recognised in profit or loss on a straight-line basis over the lease term.

When the company acts as a lessor, leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees, over the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains lease and non-lease components, the company applies IFRS 15 to allocate the consideration in the contract. When the company is an intermediate lessor, it accounts for its interests in the head lease and the sub-lease separately, classifying the sub-lease with reference to the right-of-use asset arising from the head lease instead of the underlying asset.

CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
1.11

Expenses

Interest receivable and Interest payable

Interest payable and similar charges include interest payable.

Interest income and interest payable is recognised in profit or loss as it accrues, using the effective interest method.

1.12

Non-derivative financial instruments

Non-derivative financial instruments comprise trade and other debtors, cash and cash equivalents, and trade and other creditors.

 

Trade and other debtors

 

Trade and other debtors are recognised initially at fair value. Subsequent to initial recognition they are measured at amortised cost using the effective interest method, less any impairment losses.

 

Trade and other creditors

 

Trade and other creditors are recognised initially at fair value. Subsequent to initial recognition they are measured at amortised cost using the effective interest method.

 

Cash and cash equivalents

 

Cash and cash equivalents comprise cash balances and call deposits. Bank overdrafts that are repayable on demand and form and integral part of the Company's cash management are included as a component of cash and cash equivalents.

2
Critical accounting estimates and judgements

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, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below.

 

Critical judgements

Impairment of the Company's tangible assets

The Company must determine whether there are indicators of impairment of the Company's tangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance of the asset and where it is a component of a larger cash-generating unit, the viability and expected future performance of that unit.

 

Lease liabilities

The discount rate used to calculate the lease liability is the incremental borrowing rate. Incremental borrowing rates are determined based on a series of inputs including: the term of the arrangement; the amount of funds 'borrowed'; a country-specific risk adjustment based on the economic environment, currency and date at which the lease is entered into; and an adjustment for the company's credit risk.

 

 

 

CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Critical accounting estimates and judgements
(Continued)
- 21 -
3
Expenses and auditor's remuneration
2025
2024
£
£
Operating (profit)/loss for the year is stated after charging/(crediting):
Net foreign exchange losses/(gains)
(412)
(524)
Fees payable to the company's auditor for the audit of the company's financial statements
13,920
12,000
Depreciation of property, plant and equipment
406,415
645,866
(Profit)/loss on disposal of property, plant and equipment
(243,375)
21,181
Unwind of onerous lease provision
(334,106)
(330,586)
Amortisation of intangible assets
7,576
12,256
4
Directors' remuneration

The Directors were employed by, and received their emoluments from CPI UK Management Co Limited during the period. These Directors holding office during the year consider their services to the Company to be incidental to their other duties within CPI Group and accordingly no remuneration has been apportioned to the Company (2024: £nil).

5
Investment income
2025
2024
£
£
Interest income
Other investment income
-
0
19,746
6
Interest payable and similar charges
2025
2024
£
£
Interest on leases
48,473
118,689
7
Income tax expense
2025
2024
£
£
Current tax
Adjustments in respect of prior periods
93,776
34,491
Deferred tax
Total tax charge/(credit)
93,776
34,491
CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
7
Income tax expense
(Continued)
- 22 -

The charge for the year can be reconciled to the profit/(loss) per the profit and loss account as follows: Adjustment in respect of prior years

2025
2024
£
£
Profit/(loss) before taxation
306,042
(321,082)
Expected tax charge/(credit) based on a corporation tax rate of 25.00%
76,511
(80,271)
Adjustment in respect of prior years
-
0
34,491
Group relief
93,776
-
0
Current year losses for which no deferred tax asset was recognised
(76,511)
80,271
Tax charge/(credit) for the year
93,776
34,491

The company has deferred tax assets of £196,295 (2024:£301,823) of which £116,590 (2024:£85,561)

relates to losses. In accordance with the guidelines of IAS 19 Deferred Taxation, the deferred tax asset has not been provided due to the uncertainty surrounding its recovery.

 

 

 

 

 

8
Intangible fixed assets
Goodwill
Software
Total
£
£
£
Cost
At 31 March 2024
1,928,460
269,307
2,197,767
At 31 March 2025
1,928,460
269,307
2,197,767
Amortisation
At 31 March 2024
1,928,460
248,073
2,176,533
Charge for the year
-
0
7,576
7,576
At 31 March 2025
1,928,460
255,649
2,184,109
Carrying amount
At 31 March 2025
-
0
13,658
13,658
At 31 March 2024
-
0
21,234
21,234
CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
9
Tangible fixed assets
Leasehold land and buildings
Fixtures, fittings & equipment
Plant and machinery
Total
£
£
£
£
Cost
At 31 March 2024
6,061,324
369,962
2,671,335
9,102,621
Additions
-
0
-
0
-
0
-
0
Disposals
-
0
-
0
(1,510,000)
(1,510,000)
At 31 March 2025
6,061,324
369,962
1,161,335
7,592,621
Accumulated depreciation
At 31 March 2024
3,248,345
368,503
1,237,895
4,854,743
Charge for the year
284,468
1,459
120,488
406,415
Eliminated on disposal
-
0
-
0
(475,375)
(475,375)
At 31 March 2025
3,532,813
369,962
883,008
4,785,783
Carrying amount
At 31 March 2025
2,528,511
-
278,327
2,806,838
At 31 March 2024
2,812,979
1,459
1,433,440
4,247,878

Tangible fixed assets includes right-of-use assets, as follows:

Right-of-use assets
2025
2024
£
£
Net values
Property
138,141
314,927
Plant and machinery
-
1,350,435
138,141
1,665,362
Depreciation charge for the year
Property
176,786
182,154
Plant and machinery
-
318,448
176,786
500,602

 

 

CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
10
Debtors
2025
2024
£
£
Amounts owed by fellow group undertakings
346,745
526,107
Prepayments and accrued income
163,680
140,291
510,425
666,398

 

11
Creditors: amounts due within one year
Due within one year
2025
2024
£
£
Trade creditors
128,579
176,574
Lease liabilities
171,382
493,810
Amounts due to fellow group undertakings
136,143
83,335
Accruals
237,206
237,205
673,310
990,924

The amounts included within amounts due to group undertakings are interest free and repayable on demand.

12
Lease liabilities
2025
2024
Maturity analysis
£
£
Within one year
160,362
587,553
In two to five years
187,523
1,331,316
In over five years
6,600
Total undiscounted liabilities
347,885
1,925,469
Interest due within one year
(13,151)
(94,555)
Interest due in two to five years
(9,778)
(131,536)
Lease liabilities in the financial statements
324,956
1,699,378
CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
12
Lease liabilities
(Continued)
- 25 -

Lease liabilities are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:

2025
2024
£
£
Current liabilities
171,382
493,810
Non-current liabilities
153,574
1,205,568
324,956
1,699,378
2025
2024
Amounts recognised in profit or loss include the following:
£
£
Interest on lease liabilities
48,473
118,689

It is the company's policy to lease certain equipment. The average lease term is five years. The average effective borrowing rate for the year was 9%. Interest rates are fixed at the contract date. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

The fair value of the company's lease obligations is approximately equal to their carrying amount.

13
Provisions for liabilities
2025
2024
£
£
Onerous lease provison
243,968
578,074
Movements on provisions:
Balance at 1 April 2024
578,074
Provision used during the year
(334,106)
At 31 March 2025
243,968
14
Share capital
2025
2024
£
£
Ordinary share capital
Issued and fully paid
27,286,622 Ordinary shares of 5p each
1,364,331
1,364,331
15
Capital redemption reserve
£
At 31 March 2024 & at 31 March 2025
225,239
CPI COLOUR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
16
Related party transactions

During the year, CPI Colour Limited entered into transactions with related companies within the Bidco 3 Limited Group.

 

Management charges from fellow group companies £nil (2024: £nil)

Management charges to fellow group companies £nil (2024: £18,558)

 

The amount receivable and payable to fellow group companies can be seen in Note 11 and Note 13.

17
Ultimate parent company and parent company of larger group

The Company is a subsidiary undertaking of Bidco 3 Limited which is the ultimate parent company incorporated in the United Kingdom.

The largest group in which the results of the Company are consolidated is that headed by Bidco 3 Limited, 14th Floor, 82 King Street, Manchester, M2 4WQ, United Kingdom.  No other group financial statements include the results of the Company.

The consolidated financial statements of this group are available to the public and may be obtained from 14th Floor, 82 King Street, Manchester, M2 4WQ, United Kingdom. 

2025-03-312024-04-01A KayeJ OwenC MalleyG M UrmstonJ EvansfalsefalseCCH SoftwareiXBRL Review & Tag 2024.2010317322024-04-012025-03-3101031732bus:Director12024-04-012025-03-3101031732bus:Director22024-04-012025-03-3101031732bus:Director32024-04-012025-03-3101031732bus:Director42024-04-012025-03-3101031732bus:CompanySecretary12024-04-012025-03-3101031732bus:RegisteredOffice2024-04-012025-03-31010317322025-03-31010317322023-04-012024-03-3101031732core:ContinuingOperations2024-04-012025-03-3101031732core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3101031732core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3101031732core:IntangibleAssetsOtherThanGoodwillcore:ContinuingOperations2024-03-3101031732core:Goodwillcore:ContinuingOperations2025-03-3101031732core:Goodwillcore:ContinuingOperations2024-03-3101031732core:ComputerSoftware2024-03-31010317322024-03-3101031732core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3101031732core:FurnitureFittings2024-03-3101031732core:PlantMachinery2024-03-3101031732core:Non-currentFinancialInstruments2025-03-3101031732core:CurrentFinancialInstruments2025-03-3101031732core:CurrentFinancialInstruments2024-03-3101031732core:Non-currentFinancialInstruments2024-03-3101031732core:ShareCapital2025-03-3101031732core:ShareCapital2024-03-3101031732core:CapitalRedemptionReserve2025-03-3101031732core:CapitalRedemptionReserve2024-03-3101031732core:RetainedEarningsAccumulatedLosses2024-03-31010317322023-03-3101031732core:Goodwill2024-04-012025-03-3101031732core:ComputerSoftware2024-04-012025-03-3101031732core:Goodwill2024-03-3101031732core:Goodwill2025-03-3101031732core:Goodwill2024-03-3101031732core:ComputerSoftware2024-03-31010317322024-03-3101031732core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3101031732core:FurnitureFittings2024-03-3101031732core:PlantMachinery2024-03-3101031732core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3101031732core:FurnitureFittings2024-04-012025-03-3101031732core:PlantMachinery2024-04-012025-03-3101031732core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3101031732bus:PrivateLimitedCompanyLtd2024-04-012025-03-3101031732bus:FRS1012024-04-012025-03-3101031732bus:Audited2024-04-012025-03-3101031732bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP