Company Registration No. SC136433 (Scotland)
UNICORN GRAPHICS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
UNICORN GRAPHICS LIMITED
COMPANY INFORMATION
Directors
Gian Franco Cillario
Giuseppe Cillario
Luciano Cillario
Company number
SC136433
Registered office
Citypoint
3rd Floor
65 Haymarket Terrace
Edinburgh
EH12 5HD
Auditor
Johnston Carmichael LLP
227 West George Street
Glasgow
G2 2ND
UNICORN GRAPHICS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 32
UNICORN GRAPHICS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

Fair review of the business

As expected, the period ended December 2024 proved to be a challenging year for the business balancing the demands of the day-to-day operational business with complexity of the relocation to the new factory. There are still impacts of global issues and conflicts and this continued to impact upon demand performance in comparison to the previous 2 years.

 

Although not unique to our customer sector and well documented at both an industry and customer level, we witnessed a reduction in demand due to a combination of realignment of inventory levels and a lack of forecasted visibility of customer demand. This led to Revenue falling to £27.6m, a decrease of 7.4% on 2023 sales of £29.82m. This reduction was spread throughout the year and fairly consistent across all customers. Similarly, this reduction was evident across all three of our print technologies, but our WG business has witnessed a different profile and mix of business.

 

The Scotch Whisky exports were valued at £5.4bn in 2024 a decrease of 3% on the previous year. By volume, exports were up 3.7% on 2023 with 1.4bn bottles produced and shipped globally. Compared to pre-pandemic levels back in 2019 of 1.306bn and the highest ever year in 2022 of 1.67bn. There is an air of optimism of a return to growth and more normal demand patterns from Q2 2025 onwards.

 

2024 was the second year since acquisition by the Eurostampa Group back in 2011 that the group has not delivered a consecutive year of growth. It is worth mentioning that as part of our project planning as part of preparation for the new site move we made the strategic decision to redistribute volume across the Group to ensure seamless transition and no disruption to customers during the site move. This was Eurostampa UK business that was produced and sold by other Eurostampa Group companies. Whilst this impacted EUK revenues this supplemented other Group companies revenues as we demonstrated active contingency to support customers.

 

Along with the decrease in Revenue, Gross Profit and Net Profit were below budgeted expectations. The large part of this was due to having to allocate resource across both sites for 5 months of the year as part of readiness and commissioning . On the whole this was well managed and resourced however understandably this did impact on efficiency and labour utilisation during this period. Whilst this was budgeted to have an impact this was only an estimation at the time and the 2024 results captured this mainly linked to project delays and the replanning of the schedule.

 

The Eurostampa Group Board were satisfied with the financial performance and remain extremely supportive of local management and the investment that they are making, which is the largest in the group’s history. The new site and investment will present the opportunity to diversify into new markets that will supplement our existing sectors.

 

Despite the operational challenges and complexity of our new site our operational performance remained consistent with excellent performance in health and safety, quality & compliance and service.

 

With the move to the new site, we have a continued focus on quality recruitment across all areas of the business and we have again increased our apprentice pool year on year with 10 employees currently going through the modern apprenticeship program. The new site will provide a best in class environment for our employees and help secure the future for generations to come. The drive to employ the best people has played a pivotal role in developing staff and retaining the right skills across the business. Our staff retention record in business critical areas remains excellent with over 98.5% of our existing employees transferring from our existing site to the new factory in Cumbernauld.

 

2025 brought a unique set of challenges for the business with the drive to fully mobilise the new site along with the repatriation of work transferred to Eurostampa Italy to help underpin growth and operational performance for the future. New business development and our sales team have been actively pursuing new opportunities and there are several committed new pockets of business already committed for 2025 and 2026.

UNICORN GRAPHICS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Principal risks and uncertainties

Not unique to our customers sector or our industry, in the first quarter of 2025 we saw a continuation of the realignment of inventory levels and the lag from other macro-economic issues. This is anticipated to be a fairly short-term phenomenon, but nevertheless moderate growth is still anticipated towards the later stages of the year. A full review of risks as well as opportunities has been undertaken by the leadership team.

 

Despite the slowdown the group hasn't altered its investment plans and completed the relocation to the new factory in early 2025. The transfer of equipment as well as installation of new machinery started in August 2024, with all of the higher risk presses and equipment now moved and re-commissioned.

Development and performance

Since the acquisition by the Eurostampa Group the group has delivered strong growth. Although 2024 saw a decrease in turnover, this was not unexpected and consistent within the industry. It is expected that 2024 will be the last year of a drop in growth with 2025 signaling a return to growth.

 

We do expect the results in 2025 to be staggered as the first half of the year will be focused on settling down the presses, people and processes in the new environment. Whilst we know there will be a period of settling down we fully expect to be able to take full advantage of the efficiencies and benefits afforded by the new investment,

 

As a responsible business we are constantly reviewing our organizational structure and resource levels to ensure these evolve in line with business requirements.

 

Subsequent to the year end, the directors resolved to simplify the group structure of the UK group and intend to wind down Unicorn Graphics Limited. In the year to 31 December 2024, an impairment charge of £1.27m was charged in order to write-down tangible fixed assets to their realisable value.

Key performance indicators

The group recognises the importance of key financial performance indicators and management monitors these on a monthly basis. The main KPIs of the business are turnover and profitability, both of which have been discussed above and are set out in this report.

 

The balance sheet position remains strong, with net assets of £12.6m (2023 - £13.7m).

On behalf of the board

Gian Franco Cillario
Director
10 December 2025
UNICORN GRAPHICS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company continued to be that of an intermediary holding company. Subsequent to the year end, the directors resolved to simplify the group structure of the UK group and intend to wind down Unicorn Graphics Limited.

 

The principal activity of its subsidiary undertaking is the printing of high quality labels.

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 further dividend.

Directors

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

Gian Franco Cillario
Giuseppe Cillario
Luciano Cillario
Auditor

The auditor, Johnston Carmichael LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company and group is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company and group is aware of that information.

UNICORN GRAPHICS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of development and performance.

Going concern

During September 2025, the directors resolved to simplify the group structure of the UK group. The intention going forward will be for Eurostampa UK Limited to continue as a going concern, and to become a wholly-owned subsidiary of Eurostampa Holding SPA. As such, the holding companies, Eurostampa Packaging Limited and Unicorn Graphics Limited, will be dissolved. The consolidated and separate financial statements of Eurostampa Packaging Limited and Unicorn Graphics Limited are therefore prepared on a basis other than going concern even though Eurostampa UK Limited will continue as a going concern.

 

Accordingly, the financial statements of the group and company have been prepared on a basis other than going concern.

 

The assets and liabilities of Unicorn Graphics Limited have been stated at amounts expected to be realised or settled in the normal course of business prior to cessation. The directors have reviewed the carrying values of all assets and liabilities and concluded that no adjustments are required, as the expected realisable and settlement amounts are not materially different from the carrying values in the accounts.

On behalf of the board
Gian Franco Cillario
Director
10 December 2025
UNICORN GRAPHICS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF UNICORN GRAPHICS LIMITED
- 5 -
Opinion

We have audited the financial statements of Unicorn Graphics Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

 

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 responsibilities for the audit of the financial statements section of our report. We are independent of the group 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.

Emphasis of matter – Financial statements prepared on a basis other than going concern

We draw attention to Note 1.3 of the financial statements, which explains that the directors intend to wind down the parent company and therefore do not consider it to be appropriate to adopt the going concern basis of accounting in preparing the financial statements of the group and parent company. Accordingly, the financial statements have been prepared on a basis other than going concern as described in Note 1.3. Our opinion is not modified in respect of this matter.

 

Other information

The other information comprises the information included in the annual report and financial statements, other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report and financial statements. 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:

 

UNICORN GRAPHICS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF UNICORN GRAPHICS LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of our knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

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:

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement set out on page 3, 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 group's and parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or parent company or to cease operations, or have no realistic alternative but to do so.

Auditor responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Extent to which the audit was considered capable of detecting irregularities, including fraud

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 assessed whether the engagement team collectively had the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations by considering their experience, past performance and support available.

 

All engagement team members were briefed on relevant identified laws and regulations and potential fraud risks at the planning stage of the audit. Engagement team members were reminded to remain alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

UNICORN GRAPHICS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF UNICORN GRAPHICS LIMITED
- 7 -

Extent to which the audit was considered capable of detecting irregularities, including fraud (continued)

We obtained an understanding of the legal and regulatory frameworks that are applicable to the group and parent company and the sector in which it operates, focusing on those provisions that had a direct effect on the determination of material amounts and disclosures in the financial statements. The most relevant frameworks we identified include:

 

 

We gained an understanding of how the group and parent company are complying with these laws and regulations by making enquiries of management and those charged with governance. We corroborated these enquiries through our review of relevant correspondence with regulatory bodies and board meeting minutes.

 

We assessed the susceptibility of the group's and parent company's financial statements to material misstatement, including how fraud might occur, by meeting with management and those charged with governance to understand where it was considered there was susceptibility to fraud. This evaluation also considered how management and those charged with governance were remunerated and whether this provided an incentive for fraudulent activity. We considered the overall control environment and how management and those charged with governance oversee the implementation and operation of controls. In areas of the financial statements where the risks were considered to be higher, we performed procedures to address each identified risk. We identified a heightened fraud risk in relation to:

 

 

In addition to the above, the following procedures were performed to provide reasonable assurance that the financial statements were free of material fraud or error:

 

 

Our audit procedures were designed to respond to the risk of material misstatements in the financial statements, 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 intentional concealment, forgery, collusion, omission or misrepresentation. There are inherent limitations in the audit procedures performed 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.

UNICORN GRAPHICS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF UNICORN GRAPHICS LIMITED
- 8 -

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

James Hamilton (Senior Statutory Auditor)
For and on behalf of Johnston Carmichael LLP
10 December 2025
Statutory Auditor
227 West George Street
Glasgow
G2 2ND
UNICORN GRAPHICS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
4
27,617,723
29,822,384
Cost of sales
(21,316,656)
(22,348,057)
Gross profit
6,301,067
7,474,327
Administrative expenses
(5,850,493)
(5,140,325)
Other operating income
220,470
359,945
Exceptional item
3
(1,273,813)
-
0
Operating (loss)/profit
5
(602,769)
2,693,947
Interest payable and similar expenses
8
(504,169)
(394,826)
(Loss)/profit before taxation
(1,106,938)
2,299,121
Tax on (loss)/profit
9
(40,638)
(578,639)
(Loss)/profit and total comprehensive (expense)/income for the financial year
23
(1,147,576)
1,720,482
(Loss)/profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive (expense)/income for the year is all attributable to the owners of the parent company.
UNICORN GRAPHICS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
10
36,891,624
22,322,715
Current assets
Stocks
13
3,782,690
3,974,541
Debtors
14
4,547,780
6,162,173
Cash at bank and in hand
1,581,960
389,332
9,912,430
10,526,046
Creditors: amounts falling due within one year
15
(10,209,288)
(8,114,250)
Net current (liabilities)/assets
(296,858)
2,411,796
Total assets less current liabilities
36,594,766
24,734,511
Creditors: amounts falling due after more than one year
16
(21,574,986)
(9,092,649)
Provisions for liabilities
Deferred tax liability
22
935,278
888,404
(935,278)
(888,404)
Government grants
20
(1,534,292)
(1,055,672)
Net assets
12,550,210
13,697,786
Capital and reserves
Called up share capital
21
109,444
109,444
Share premium account
23
130,136
130,136
Revaluation reserve
23
378,349
381,705
Capital redemption reserve
23
266,666
266,666
Profit and loss reserves
23
11,665,615
12,809,835
Total equity
12,550,210
13,697,786
The financial statements were approved by the board of directors and authorised for issue on 10 December 2025 and are signed on its behalf by:
10 December 2025
Gian Franco Cillario
Director
UNICORN GRAPHICS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
10
2,000,000
3,441,232
Investments
11
750,000
750,000
2,750,000
4,191,232
Current assets
Cash at bank and in hand
644
676
Creditors: amounts falling due within one year
15
(2,914,089)
(3,096,407)
Net current liabilities
(2,913,445)
(3,095,731)
Total assets less current liabilities
(163,445)
1,095,501
Provisions for liabilities
Deferred tax liability
22
50,837
48,442
(50,837)
(48,442)
Net (liabilities)/assets
(214,282)
1,047,059
Capital and reserves
Called up share capital
21
109,444
109,444
Share premium account
23
130,136
130,136
Revaluation reserve
23
195,973
206,861
Capital redemption reserve
23
266,666
266,666
Profit and loss reserves
23
(916,501)
333,952
Total equity
(214,282)
1,047,059

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £1,261,341 (2023 - £15,483 loss).

The financial statements were approved by the board of directors and authorised for issue on 10 December 2025 and are signed on its behalf by:
10 December 2025
Gian Franco Cillario
Director
Company Registration No. SC136433
UNICORN GRAPHICS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Share premium account
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
£
£
Balance at 1 January 2023
109,444
130,136
385,061
266,666
11,085,997
11,977,304
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
-
-
1,720,482
1,720,482
Other movements
-
-
(3,356)
-
3,356
-
Balance at 31 December 2023
109,444
130,136
381,705
266,666
12,809,835
13,697,786
Year ended 31 December 2024:
Loss and total comprehensive expense for the year
-
-
-
-
(1,147,576)
(1,147,576)
Other movements
-
-
(3,356)
-
3,356
-
Balance at 31 December 2024
109,444
130,136
378,349
266,666
11,665,615
12,550,210
UNICORN GRAPHICS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Share premium account
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
£
£
Balance at 1 January 2023
109,444
130,136
217,749
266,666
338,547
1,062,542
Year ended 31 December 2023:
Loss and total comprehensive expense for the year
-
-
-
-
(15,483)
(15,483)
Other movements
-
-
(10,888)
-
10,888
-
Balance at 31 December 2023
109,444
130,136
206,861
266,666
333,952
1,047,059
Year ended 31 December 2024:
Loss and total comprehensive expense for the year
-
-
-
-
(1,261,341)
(1,261,341)
Other movements
-
-
(10,888)
-
10,888
-
Balance at 31 December 2024
109,444
130,136
195,973
266,666
(916,501)
(214,282)
UNICORN GRAPHICS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
4,625,502
5,192,392
Interest paid
(504,169)
(394,826)
Income taxes paid
(658,360)
(601,487)
Net cash inflow from operating activities
3,462,973
4,196,079
Investing activities
Purchase of tangible fixed assets
(17,592,807)
(9,286,987)
Proceeds on disposal of tangible fixed assets
192,100
33,237
Net cash used in investing activities
(17,400,707)
(9,253,750)
Financing activities
Grants received
525,000
1,000,000
Movement on group loans
2,725,006
49,222
Proceeds of bank loans
10,729,488
4,700,000
Repayment of bank loans
(836,490)
(1,188,865)
Payment of finance leases obligations
(197,749)
(352,250)
Net cash generated from financing activities
12,945,255
4,208,107
Net decrease in cash and cash equivalents
(992,479)
(849,564)
Cash and cash equivalents at beginning of year
389,332
1,238,896
Cash and cash equivalents at end of year
(603,147)
389,332
Relating to:
Cash at bank and in hand
1,581,960
389,332
Bank overdrafts included in creditors payable within one year
(2,185,107)
-
UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information

Unicorn Graphics Limited (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is Citypoint, 3rd Floor, 65 Haymarket Terrace, Edinburgh, EH12 5HD.

 

The group consists of Unicorn Graphics Limited and all of its subsidiaries.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

 

The financial statements have been prepared on a basis other than going concern, following the directors’ decision to to simplify the group structure of the UK group. Assets and liabilities have been stated at amounts expected to be realised or settled in the normal course of business prior to cessation. See note 1.3 for further detail on the going concern status of the group.

 

The directors have reviewed the carrying values of all assets and liabilities and concluded that no adjustments are required, as the expected realisable and settlement amounts are not materially different from the carrying values in the accounts.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

1.2
Basis of consolidation

The consolidated financial statements incorporate those of Unicorn Graphics Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits).

 

All financial statements are made up to 31 December 2024.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.3
Going concern

During September 2025, the directors resolved to simplify the group structure of the UK group. The intention going forward will be for Eurostampa UK Limited to continue as a going concern, and to become a wholly-owned subsidiary of Eurostampa Holding SPA. As such, the holding companies, Eurostampa Packaging Limited and Unicorn Graphics Limited, will be dissolved. The consolidated and separate financial statements of Eurostampa Packaging Limited and Unicorn Graphics Limited are therefore prepared on a basis other than going concern even though Eurostampa UK Limited will continue as a going concern.

 

Accordingly, the financial statements of the group and company have been prepared on a basis other than going concern.

 

The assets and liabilities of Unicorn Graphics Limited have been stated at amounts expected to be realised or settled in the normal course of business prior to cessation. The directors have reviewed the carrying values of all assets and liabilities and concluded that no adjustments are required, as the expected realisable and settlement amounts are not materially different from the carrying values in the accounts.

1.4
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.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Freehold buildings
40 years straight line
Plant and machinery
4 to 12 years straight line
Motor vehicles
4 years straight line
Assets under construction
Not depreciated

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.

1.6
Fixed asset investments

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.7
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.8
Stocks

Stocks are stated at the lower of cost net realisable value. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition. Net realisable value is calculated as estimated selling price less costs to complete and sell.

 

Work in progress is valued at the lower of cost and net realisable. Cost includes direct expenditure and an appropriate proportion of fixed and variable overheads. Net realisable value is calculated as estimated selling price less costs to complete and sell.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in the profit or loss account. Reversals of impairment losses are also recognised in the profit and loss account.

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.10
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other 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.

Impairment of financial assets

Financial assets 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 the profit and loss account.

 

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 the profit and loss account.

UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including trade and other creditors, bank loans and loans from fellow group companies are initially recognised at transaction price.

 

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. Trade creditors are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

 

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.12
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the asset's fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

1.16
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.17
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Stock valuation

The cost of stock of £3,782,960 (2023: £3,974,541) is determined by deducting margins earned from selling prices. Judgement is applied to elements of excess stock, and whether these items retain value. Excess stock older than one year is fully written off, whilst excess stock less than one year old is written down by 75%.

 

Finished goods stock which is older than one year is written off with the loss recognised in the profit and loss account. Items may be excluded from write off if the directors believe that there is reasonable certainty that the item will be sold. The reduction in the provision in the year is disclosed in note 5.

Useful lives of tangible assets

The estimated useful lives of assets of value £36,891,624 (2023: £22,322,715) are outlined in note 1.5, and are based on historical experience and the periods over which management believe future economic benefits to be derived.

3
Exceptional item
2024
2023
£
£
Expenditure
Impairment of fixed assets
1,273,813
-

The impairment above is in respect of the post year-end sale of the former trading property of the group. An impairment charge was processed in order that the carrying value of the property in these accounts was reflective of the realisable sales price. See note 10 for further details.

UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
4
Turnover and other revenue

An analysis of the group's turnover is as follows:

2024
2023
£
£
Turnover analysed by class of business
Sale of goods
27,617,723
29,822,384
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
24,750,619
27,969,731
EU
2,844,946
1,837,024
USA
22,158
15,629
27,617,723
29,822,384
2024
2023
£
£
Other significant revenue
Grants received
46,380
55,656
Rent receivable
78,999
293,622

Rent receivable relates to a short term rental of the property. The property is included in assets under construction.

5
Operating (loss)/profit
2024
2023
£
£
Operating (loss)/profit for the year is stated after charging/(crediting):
Exchange differences
(42,637)
(8,518)
Government grants
(46,380)
(55,656)
Depreciation of owned tangible fixed assets
1,750,085
1,349,396
Depreciation of tangible fixed assets held under finance leases
-
209,101
Impairment of owned tangible fixed assets
1,273,813
-
Profit on disposal of tangible fixed assets
(192,100)
(20,910)
Stocks impairment losses recognised or reversed
(21,305)
(298,715)
Operating lease charges
62,326
62,475
UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
6
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
2,850
2,700
Audit of the financial statements of the company's subsidiaries
21,000
20,000
23,850
22,700
7
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Direct factory staff
138
144
-
-
Other administrative staff
62
56
-
-
Total
200
200
0
0

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
7,704,678
7,125,133
-
0
-
0
Social security costs
721,951
696,194
-
-
Pension costs
245,641
216,894
-
0
-
0
8,672,270
8,038,221
-
0
-
0
8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
364,085
382,451
Interest on finance leases and hire purchase contracts
140,084
12,375
Total finance costs
504,169
394,826
UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
-
0
758,200
Adjustments in respect of prior periods
(6,236)
(1,207)
Total current tax
(6,236)
756,993
Deferred tax
Origination and reversal of timing differences
46,874
(173,896)
Adjustment in respect of prior periods
-
0
(4,458)
Total deferred tax
46,874
(178,354)
Total tax charge
40,638
578,639

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

2024
2023
£
£
(Loss)/profit before taxation
(1,106,938)
2,299,121
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(276,735)
540,753
Tax effect of expenses that are not deductible in determining taxable profit
12,866
22,780
Adjustments in respect of prior years
(6,236)
(1,207)
Deferred tax adjustments in respect of prior years
-
0
(4,458)
Remeasurement of deferred tax for changes in rates
-
0
(10,290)
Fixed asset differences
340,743
31,720
Other differences
(30,000)
(659)
Taxation charge
40,638
578,639
UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
10
Tangible fixed assets
Group
Freehold buildings
Assets under construction
Plant and machinery
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 January 2024
4,334,218
12,810,465
17,697,719
84,008
34,926,410
Additions
-
0
13,449,174
4,143,633
-
0
17,592,807
Disposals
-
0
-
0
(419,572)
-
0
(419,572)
At 31 December 2024
4,334,218
26,259,639
21,421,780
84,008
52,099,645
Depreciation and impairment
At 1 January 2024
712,526
-
0
11,861,282
29,887
12,603,695
Depreciation charged in the year
102,285
-
0
1,626,798
21,002
1,750,085
Impairment losses
1,273,813
-
0
-
0
-
0
1,273,813
Eliminated in respect of disposals
-
0
-
0
(419,572)
-
0
(419,572)
At 31 December 2024
2,088,624
-
0
13,068,508
50,889
15,208,021
Carrying amount
At 31 December 2024
2,245,594
26,259,639
8,353,272
33,119
36,891,624
At 31 December 2023
3,621,692
12,810,465
5,836,437
54,121
22,322,715
Company
Freehold buildings
£
Cost or valuation
At 1 January 2024 and 31 December 2024
4,334,219
Depreciation and impairment
At 1 January 2024
892,987
Depreciation charged in the year
167,419
Impairment losses
1,273,813
At 31 December 2024
2,334,219
Carrying amount
At 31 December 2024
2,000,000
At 31 December 2023
3,441,232
UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Tangible fixed assets
(Continued)
- 25 -

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2024
2023
2024
2023
£
£
£
£
Plant and machinery
-
0
1,028,081
-
0
-
0

More information on impairment movements in the year is given in note 3.

The assets under construction balance consists of additions to property accounted for at cost, which includes all directly attributable costs necessary to bring the asset to its intended use.

 

Standard security has been granted to Intesa Saopaolo S.P.A. over the new site at 3 Hunt Hill, Cumbernauld, G68 9LF.

Included within freehold buildings is land of £280,000 (2023: £280,000) which is not being depreciated.

11
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
12
-
0
-
0
750,000
750,000
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
750,000
Carrying amount
At 31 December 2024
750,000
At 31 December 2023
750,000
UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
12
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Eurostampa UK Ltd
See below
Ordinary
100.00

The registered office of Eurostampa UK Ltd is Citypoint, 65 Haymarket Terrace, Edinburgh, EH12 5HD.

13
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
1,773,246
989,167
-
-
Work in progress
251,105
168,339
-
-
Finished goods and goods for resale
1,758,339
2,817,035
-
0
-
0
3,782,690
3,974,541
-
-
14
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,816,194
3,765,531
-
0
-
0
Corporation tax recoverable
368,002
-
0
-
0
-
0
Amounts owed by group undertakings
19,234
19,234
-
-
Other debtors
20,918
865,473
-
0
-
0
Prepayments and accrued income
1,323,432
1,511,935
-
0
-
0
4,547,780
6,162,173
-
-

Amounts owed by group undertakings represent amounts owed to other companies within the wider Eurostampa Packaging Limited group. These amounts are interest free and repayable on demand.

UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
15
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
17
2,726,679
780,543
-
0
-
0
Other borrowings
17
924,907
550,269
-
0
-
0
Obligations under finance leases
18
-
0
197,749
-
0
-
0
Trade creditors
4,608,461
4,606,596
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
2,914,089
3,064,408
Corporation tax payable
-
0
296,594
-
0
31,999
Other taxation and social security
235,631
184,539
-
-
Other creditors
41,542
55,342
-
0
-
0
Accruals and deferred income
1,672,068
1,442,618
-
0
-
0
10,209,288
8,114,250
2,914,089
3,096,407

Amounts owed to group undertakings in the parent company are interest free and repayable on demand.

Other borrowings relate to a loan from an entity with control over the company.

16
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
17
15,734,325
5,602,356
-
0
-
0
Other borrowings
17
5,840,661
3,490,293
-
0
-
0
21,574,986
9,092,649
-
-

Other borrowings relate to a loan from an entity with control over the company.

Amounts included above which fall due after five years are as follows:
Payable by instalments
10,931,818
-
-
-
UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
17
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
16,275,897
6,382,899
-
0
-
0
Bank overdrafts
2,185,107
-
0
-
0
-
0
Loans from group undertakings
6,765,568
4,040,562
-
0
-
0
25,226,572
10,423,461
-
-
Payable within one year
3,651,586
1,330,812
-
0
-
0
Payable after one year
21,574,986
9,092,649
-
0
-
0

The bank loans and overdrafts are secured by a bond and floating charge over the assets of the group. In addition, Standard security has been granted to Intesa Saopaolo S.P.A. over the new site at 3 Hunt Hill, Cumbernauld, G68 9LF.

 

Bank loans are repayable over 5 to 10 years and are charged a market rate of interest.

 

Loans from fellow group undertakings are charged a market rate of interest, with no capital repayment payable before 2026.

18
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
-
0
199,761
-
0
-
0
Less: future finance charges
-
0
(2,012)
-
0
-
0
-
197,749
-
0
-
0

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

 

Obligations under hire purchase contracts were secured on the assets to which they related to.

19
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
245,641
216,894
UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
19
Retirement benefit schemes
(Continued)
- 29 -

The group operates a defined contribution scheme for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

 

Creditors totalling £nil (2023: £13,157) were payable to the fund at the year end and included in creditors.

20
Government grants
Group
Company
2024
2023
2024
2023
£
£
£
£
Arising from government grants
1,534,292
1,055,672
-
-

The grants received in the year relate to assistance provided for the facility relocation project as described in the strategic report. The release of the grant income will commence on completion of the property.

21
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
109,444
109,444
109,444
109,444
22
Deferred taxation

Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
1,647,807
891,229
Short term timing differences
(3,598)
(2,825)
Losses and other deductions
(708,931)
-
935,278
888,404
Liabilities
Liabilities
2024
2023
Company
£
£
Accelerated capital allowances
50,837
48,442
UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Deferred taxation
(Continued)
- 30 -
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
888,404
48,442
Charge to profit or loss
46,874
2,395
Liability at 31 December 2024
935,278
50,837
23
Reserves
Share premium

The share premium account represents amounts paid over and above the par value of share capital.

Revaluation reserve

The revaluation reserve represents amounts retained on the revaluation of tangible fixed assets.

Capital redemption reserve

The capital redemption reserve represents amounts retained in fixed capital following redemptions of share capital under companies legislation.

Profit and loss reserves

Profit and loss reserves represent accumulated comprehensive income and expenses for the year and prior periods.

24
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
9,822
197,749
-
-
Between two and five years
209,848
-
-
-
219,670
197,749
-
-
UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
25
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2024
2023
£
£
Aggregate compensation
316,538
285,090
Transactions with related parties

During the year the group entered into the following transactions with related parties:

Sales
Purchases
2024
2023
2024
2023
£
£
£
£
Group
Entities with control, joint control or significant influence over the group
112,977
163,420
2,049,254
1,365,981

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2024
2023
£
£
Group
Entities with control, joint control or significant influence over the group
6,730,937
4,040,562
Other information

In addition to the above, the group incurred fees of £18,425 (2023: £14,000) in relation to fees in respect of a guarantee from an entity with control over the group.

UNICORN GRAPHICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
26
Cash generated from group operations
2024
2023
£
£
(Loss)/profit for the year after tax
(1,147,576)
1,720,482
Adjustments for:
Taxation charged
40,638
578,639
Finance costs
504,169
394,826
Gain on disposal of tangible fixed assets
(192,100)
(20,910)
Depreciation and impairment of tangible fixed assets
3,023,898
1,725,916
Decrease in deferred income
(46,380)
(55,656)
Movements in working capital:
Decrease in stocks
191,851
1,178,994
Decrease/(increase) in debtors
1,982,395
(259,361)
Increase/(decrease) in creditors
268,607
(70,538)
Cash generated from operations
4,625,502
5,192,392
27
Analysis of changes in net debt - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
389,332
1,192,628
1,581,960
Bank overdrafts
-
0
(2,185,107)
(2,185,107)
389,332
(992,479)
(603,147)
Borrowings excluding overdrafts
(10,423,461)
(12,618,004)
(23,041,465)
Obligations under finance leases
(197,749)
197,749
-
(10,231,878)
(13,412,734)
(23,644,612)
28
Controlling party

The immediate parent undertaking is Eurostampa Packaging Ltd, a company registered in Scotland and of the same address as Unicorn Graphics Limited. Copies of the group accounts can be obtained by writing to the registered office.

 

The ultimate parent undertaking at the balance sheet date was Eurostampa S.p.A., a company registered in Italy.

2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Gian Franco CillarioGiuseppe CillarioLuciano CillarioLycidas Secretaries LimitedfalseSC1364332024-01-012024-12-31SC136433bus:Director12024-01-012024-12-31SC136433bus:Director22024-01-012024-12-31SC136433bus:Director32024-01-012024-12-31SC136433bus:CompanySecretary12024-01-012024-12-31SC136433bus:RegisteredOffice2024-01-012024-12-31SC136433bus:Consolidated2024-12-31SC1364332024-12-31SC136433bus:Consolidated2024-01-012024-12-31SC136433bus:Consolidated2023-01-012023-12-31SC136433bus:Consolidated12024-01-012024-12-31SC136433bus:Consolidated12023-01-012023-12-31SC1364332023-01-012023-12-31SC136433bus:Consolidated2023-12-31SC1364332023-12-31SC136433core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-31SC136433core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-31SC136433core:PlantMachinerybus:Consolidated2024-12-31SC136433core:MotorVehiclesbus:Consolidated2024-12-31SC136433core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-31SC136433core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-31SC136433core:PlantMachinerybus:Consolidated2023-12-31SC136433core:MotorVehiclesbus:Consolidated2023-12-31SC136433core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC136433core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC136433core:ShareCapitalbus:Consolidated2024-12-31SC136433core:ShareCapitalbus:Consolidated2023-12-31SC136433core:SharePremiumbus:Consolidated2024-12-31SC136433core:SharePremiumbus:Consolidated2023-12-31SC136433core:RevaluationReservebus:Consolidated2024-12-31SC136433core:RevaluationReservebus:Consolidated2023-12-31SC136433core:CapitalRedemptionReservebus:Consolidated2024-12-31SC136433core:CapitalRedemptionReservebus:Consolidated2023-12-31SC136433core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-31SC136433core:ShareCapital2024-12-31SC136433core:ShareCapital2023-12-31SC136433core:SharePremium2024-12-31SC136433core:SharePremium2023-12-31SC136433core:RevaluationReserve2024-12-31SC136433core:RevaluationReserve2023-12-31SC136433core:CapitalRedemptionReserve2024-12-31SC136433core:CapitalRedemptionReserve2023-12-31SC136433core:RetainedEarningsAccumulatedLosses2024-12-31SC136433core:RetainedEarningsAccumulatedLosses2023-12-31SC136433core:ShareCapitalbus:Consolidated2022-12-31SC136433core:SharePremiumbus:Consolidated2022-12-31SC136433core:CapitalRedemptionReservebus:Consolidated2022-12-31SC136433core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-31SC136433core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-31SC136433core:ShareCapital2022-12-31SC136433core:SharePremium2022-12-31SC136433core:RevaluationReserve2022-12-31SC136433core:CapitalRedemptionReserve2022-12-31SC136433core:RetainedEarningsAccumulatedLosses2022-12-31SC136433bus:Consolidated2022-12-31SC136433core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-31SC136433core:PlantMachinery2024-01-012024-12-31SC136433core:MotorVehicles2024-01-012024-12-31SC136433core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-31SC136433core:UKTaxbus:Consolidated2024-01-012024-12-31SC136433core:UKTaxbus:Consolidated2023-01-012023-12-31SC136433bus:Consolidated22024-01-012024-12-31SC136433bus:Consolidated22023-01-012023-12-31SC136433bus:Consolidated32024-01-012024-12-31SC136433bus:Consolidated32023-01-012023-12-31SC136433core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-31SC136433core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-31SC136433core:PlantMachinerybus:Consolidated2023-12-31SC136433core:MotorVehiclesbus:Consolidated2023-12-31SC136433bus:Consolidated2023-12-31SC136433core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC136433core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-31SC136433core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-01-012024-12-31SC136433core:PlantMachinerybus:Consolidated2024-01-012024-12-31SC136433core:MotorVehiclesbus:Consolidated2024-01-012024-12-31SC136433core:PlantMachinery2024-12-31SC136433core:PlantMachinery2023-12-31SC136433core:Subsidiary12024-01-012024-12-31SC136433core:Subsidiary112024-01-012024-12-31SC136433core:CurrentFinancialInstruments2024-12-31SC136433core:CurrentFinancialInstruments2023-12-31SC136433core:CurrentFinancialInstrumentsbus:Consolidated2024-12-31SC136433core:CurrentFinancialInstrumentsbus:Consolidated2023-12-31SC136433core:WithinOneYearbus:Consolidated2024-12-31SC136433core:WithinOneYearbus:Consolidated2023-12-31SC136433core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC136433core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC136433core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-31SC136433core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-31SC136433core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC136433core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC136433core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-31SC136433core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-31SC136433core:Non-currentFinancialInstruments2024-12-31SC136433core:Non-currentFinancialInstruments2023-12-31SC136433core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-31SC136433core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-31SC136433core:WithinOneYear2024-12-31SC136433core:WithinOneYear2023-12-31SC136433bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC136433bus:FRS1022024-01-012024-12-31SC136433bus:Audited2024-01-012024-12-31SC136433bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-31SC136433bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP