Company registration number NI009807 (Northern Ireland)
T G EAKIN LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
T G EAKIN LIMITED
COMPANY INFORMATION
Directors
Mr P W Dempsey
Mr O Tiernan
Company number
NI009807
Registered office
15 Ballystockart Road
Comber
Co Down
BT23 5QY
Auditor
Miscampbell & Co
6 Annadale Avenue
Belfast
BT7 3JH
T G EAKIN LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 7
Independent auditor's report
8 - 10
Statement of comprehensive income
11
Balance sheet
12
Statement of changes in equity
13
Statement of cash flows
14
Notes to the financial statements
15 - 31
T G EAKIN LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

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

Results

 

The results for the year are set out on page 11.

 

The trading performance of the Company for the year was satisfactory and reflects the combined impacts of various international market environments in which it operates; the resultant competitor activity; the investment in new production facilities in Comber; investment in research and development and in sales and marketing resources and the mix of currencies in which it trades.

 

Business review, development and performance

The Company has performed satisfactorily during the year and it is expected that it will continue to make progress over the medium term, despite increased competition, downward pressure on pricing in many markets which are serviced and inflationary increases impacting costs. The directors have determined that the following key performance indicators (KPls) covering financial performance are the most effective measure of progress towards achieving the Company's objectives: revenues and revenue growth; revenues from new product innovation; operating profit and operating profit growth; and cash flow. Non-financial KPls are managed through management quality reviews which incorporate production, post production, employee, environmental and supplier reviews. The Company submits to regular external audits covering ISO 13485 (quality standard) and ISO 14001 (environmental standard).
    

 

2025

2024

Movement

 

£

£

 

Revenue

41,341,103

41,418,838

(0.2)%

Operating Profit

15,328,486

16,077,262

(4.7)%

Cashflow

3,309,689

(269,985)

1325.9%



The Company continues to focus on ostomy and wound care markets in developed geographical territories. As the Company expands, it is intended to reduce dependence on any one product or any one geographical market, satisfying a key objective of the Company. The directors expect that growth in turnover, profit, market share and expansion of product ranges and markets will arise based on the strategic business plan for the Company.

 

A major focus will continue to be new product development and innovation and increased automation to protect the Healthcare Group from increased competitive forces and downward pressure on pricing. Success to date has been attributed to the combination of product quality, customer service and our people. We will continue to value our employees and to build even stronger relationships with our distributors and customers.

 

T G EAKIN LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Key risks and uncertainties affeting the business

Increased Competition

Persistent competition within the industry remains a paramount risk factor for the Company. Despite our ongoing efforts to uphold the highest standard of product offerings and to intensify selling and marketing activities, the competitive landscape poses challenges. The objective to reduce manufacturing costs adds complexity in managing the production cost base. While investments in production facilities aim to mitigate these challenges by reducing unit production costs, the risks associated with potential disruption of commercial agreements loom, potentially leading to revenue reduction.

 

People

The Company's performance is closely tied to its workforce, necessitating the retention of key personnel and attraction of individuals with relevant expertise. To address this, a robust Talent Management strategy is in place, including Talent Forums to assess skills and develop succession plans. Initiatives such as Leadership and Management programs aim to cultivate future leaders, while various training and development programs, alongside incentive schemes linked to Group performance, facilitate talent retention and provide appealing career pathways. Continuous efforts to refine recruitment and retention strategies are evident, exemplified by the recent achievement of a Great Place to Work Accreditation following a comprehensive survey.

 

The labour market remains a significant concern due to rising costs from Employers NIC, minimum wage and cost of living adjustments. Labour and skill shortages further exacerbate wage pressures increasing challenges in maintaining competitiveness.

 

Economic Risks

As the Company embarks on a phase of significant capital expenditure, economic risks assume heightened significance. Prudent financial management and strategic decision-making are paramount to navigate through this period of substantial investment while safeguarding our long-term financial stability. Diligent monitoring of economic indicators and proactive risk management strategies are essential to mitigate potential adverse impacts on our financial health and operational resilience.

 

IT Risks

The business faces a range of IT-related risks that could impact financial performance and operational continuity. These include potential cybersecurity threats such as data breaches or ransomware attacks, system downtime due to hardware or software failures, and risks associated with third-party service providers. Reliance on legacy systems may limit scalability and responsiveness to market changes. Additionally, emerging risks associated with artificial intelligence, and evolving regulatory requirements also present potential challenges. The company actively monitors these risks and invests in cybersecurity, compliance, disaster recovery planning, and ongoing technology upgrades to mitigate potential disruption or regulatory penalties.

 

Environment strategy

Eakin Healthcare’s five-year sustainability strategy was launched in 2022 with the ambition to move from "protecting value" to delivering "purpose driven value creation" over time. This strategy was developed based on a materiality assessment completed in line with the requirements of the Global Reporting Initiative (GRI). Therefore, this strategy encompasses material topics spanning the complete Environmental, Social & Governance (ESG) spectrum with a pillared structure covering Planet, Product, People, and Integrity. This strategy is endorsed by Board, managed by senior leadership and delivered via a cross-functional Sustainability Lead Team.

 

Employment strategy

The Healthcare Group's performance is intricately linked to its workforce. Our People Strategy’s aim is to create a Great Place to Work which has a focus on 4 main areas: strategic people planning, developing our people, engaging our people and reward and recognition. Within these areas we have a robust Talent Management strategy which includes Talent Forums to assess talent and skills and develop appropriate development and succession plans as a result. We continue to develop initiatives such as Executive Leadership and 360 reviews, Early Talent programs for employees under the age of 30 and Women’s leadership development. We have introduced a number of skills based progression skills, career pathways and an ‘I Can Be’ program for early talent. We have recently become accredited with Diversity Mark and have a number of actions underway that focus on both gender diversity and neurodiversity the workplace. We were delighted to become accredited for a second year as a Great Place to Work in a recent survey.

T G EAKIN LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Statement in Compliance with Section 172 (1) of the Companies Act 2006

The directors of T G Eakin Limited seek to promote the long term success of the Company for the benefit of stakeholders as a whole. In doing so, the directors have regard to:

 

(a) The likely consequences of any decision in the long term

(b) The interests of the company’s employees

(c) The need to foster the company’s business relationship with customers, suppliers and others

(d) The impact of the company’s operations on the community and the environment

(e) The desirability of the company maintaining a reputation for high standards of business conduct

(f) The need to act fairly as between members of the company

The directors regularly review the performance of the Company and the impact on the Company’s longer term strategy. The Company prepares an annual budget, which is approved by the Board in the context of the Company’s longer term strategy.

 

The directors aim to engage with employees and ensure a meaningful two way dialogue that influences the policies, procedures and decision making of the Company. The directors also aim to engage with customers and suppliers on a regular basis to foster the Company's business relationships. For more information, please see the Business Relationships Statement in the Directors' Report.

 

Corporate social responsibility (CSR) groups are in place across the Company which, among other things, encourage employees to participate in fundraising and volunteering efforts. There have also been charity matching initiatives supported by the Board. Environment initiatives have been noted in the Environment strategy section of the Strategic Report.

On behalf of the board

Mr P W Dempsey
Director
24 June 2025
T G EAKIN LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -

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

Principal activities

The principal activity of the company continued to be that of the manufacture and selling of ostomy and wound care products for the UK and export markets through distributors and owned subsidiaries.

Results and dividends

The results for the year are set out on page 11.

Dividends paid in the year amounted to £6,006,009 (2024 - £14,000,000).

Directors

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

Mr P W Dempsey
Mr O Tiernan
Directors' and officers' indemnities and insurance

The Company's Articles of Association provide for the indemnification of its directors and the Company Secretary to the extent permitted by the Companies Act 2006 and other applicable legislation, out of the assets of the Company, in the event that they incur certain expenses in connection with the execution of their duties. In addition, and in common with many other companies, the Company has directors' and officers' liability insurance, in respect of certain losses or liabilities to which officers of the Company may be exposed in the discharge of their duties.

 

Articles of Association

The Company's Articles of Association may be amended by a special resolution of the Company's shareholders. The current Articles were adopted by shareholders on 3 July 2014.

Financial risk management objectives and policies
Business performance risk

Business performance risk is the risk that the Company may not perform as expected due to a combination of internal and external factors, including disruption to the business, or due to competitive pressures in the markets in which the Company operates. This risk is managed through a number of measures which include regular meetings with the Board of Directors; ensuring that the appropriate senior management team is in place; approval of the annual business plan and financial budget; monthly reporting against plan and prior year; effective documented financial controls; business continuity, disruption and response planning; measurement and reporting of financial and non financial key performance indicators; and regular sales and business forecasting.

Liquidity risk and cash flow risk

The Company's liquidity risk is managed by the directors through daily assessment of required cash balances and resultant utilisation of various available facilities including overdrafts (where necessary), letters of credit and guarantees. Cash flow risk is managed through regular and timely internal reports covering sales, production and finance.

Interest rate risk

The risks arising from changes in interest rates are kept under review by the directors in accordance with Healthcare Group Treasury Policy.

T G EAKIN LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
Foreign currency risk

The Company has revenues in Sterling, Euro, Australian Dollar, New Zealand Dollar, Swedish Krona and Yen and also purchases products in foreign currency. Risk on foreign currencies is minimised by using an internal foreign exchange market and forward exchange contracts if considered appropriate. This has been a successful policy in the management of currency risk. The Company complies with the Healthcare Group Treasury Policy which is reviewed annually by the Board.

Credit risk

Credit risk arises on trade debtors. Company policy is aimed at minimising such risk and requires that credit and other terms are only granted to customers who demonstrate an appropriate payment history and satisfy credit worthiness procedures. Individual exposures are monitored with customers subject to credit terms to ensure that the Company's exposure to bad debts is managed.

Regulatory risk, including price risk

The main risks faced by the Company relate to restrictions imposed by the relevant regulatory and reimbursement bodies in the UK and export markets. The Company employs a Regulatory Affairs Manager.

 

Health & safety risk

The Company is committed to ensuring a safe working environment. The health and safety risks are closely managed by the Company through the strong promotion of a health and safety culture and defined health and safety policies.

 

Inflation Risk

The Company manages inflationary risk by entering into long term contracts with suppliers and bulk purchasing. Stock levels and raw materials are regularly monitored by the directors.

Research and development

Research and development is concentrated on ostomy and wound care products and process engineering. Our research and development activities consist of endeavouring to achieve scientific and technological advances in our chosen areas.

 

Health and Safety

We prioritise the health and safety of our employees, customers, and communities. We have a full time, group wide team, that are responsible for this function. Here is an overview of our commitment.

Health and Safety Management System:

Occupational Health:

Contractor and Supplier Engagement:

Performance Monitoring and Continuous Improvement:

 

Ownership

The Company is a wholly owned subsidiary of Eakin Healthcare Group Limited; incorporated in Northern Ireland. The ultimate parent company is Dunrogan Limited; incorporated in the Isle of Man.

T G EAKIN LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
Business relationships

The Company directors aim to engage with customers and suppliers on a regular basis to foster the Company's business relationships.

 

The commercial team continue to develop and maintain the knowledge required to meet the specific needs of customers and distributors who are integral to generating and preserving the value of the Company.

 

The operations department manage the relationships with key suppliers, including a regular review of the production schedule.

 

The directors and senior managers are in regular contact with customers and suppliers to assess the impact of, and responses to, external factors such as the war in Ukraine.

 

The directors regard to the need to foster the company's business relationships with customers and suppliers was considered when making principal decisions throughout the year. This has been outlined within the Section 172 statement disclosed in the Strategic Report.

Post reporting date events

There have been no significant events affecting the Company since the year end that have not been disclosed in the financial statements.

Future developments

The directors aim to address management objectives, execute business strategies; and adopt effective policies which will promote the future growth and development of the Company.

 

Statement of compliance with the Modern Slavery Act 2015

A Statement of compliance with The Modern Slavery Act 2015 is available on the Company website.

Auditor
The company has decided to put its audit services out to tender for the upcoming fiscal year. This decision is part of our commitment to transparency and governance.  The current auditor has been informed of the tender process and is invited to participate. The tender process will commence in July 2025 and is expected to conclude by September 2025.
Streamlined Energy and Carbon Reporting (SECR)

The company has elected not to report on the energy and carbon information as it is included in consolidated figures of its parent company Eakin Healthcare Group Limited.

T G EAKIN LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
Statement of directors' responsibilities

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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Matters covered in the Strategic Report

This Report is set out on pages 1 to 3 and sets out information in respect of the results for the year; business review, including development, performance and key performance indicators; and the key risks and uncertainties affecting the business; environmental strategy and employment strategy.

Statement of disclosure to auditor

Each of the person who is a director at the date of approval of this report confirms that:

 

 

This confirmation is given and should be interpreted in accordance with the provisions of s418 of the Companies Act 2006.

 

On behalf of the board
Mr P W Dempsey
Director
24 June 2025
T G EAKIN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF T G EAKIN LIMITED
- 8 -
Opinion

We have audited the financial statements of T G Eakin Limited (the 'company') for the year ended 31 March 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the 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's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

T G EAKIN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF T G EAKIN LIMITED (CONTINUED)
- 9 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or 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, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the Company and management.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

T G EAKIN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF T G EAKIN LIMITED (CONTINUED)
- 10 -

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by;

 

 

To address the risk of fraud, override of controls and non-compliance with laws and regulations, we performed analytical procedures to identify any unusual or unexpected related party relationships, tested journal entries to identity unusual transactions, investigated any significant or unusual transactions and assessed whether judgements and assumptions made in determining the accounting estimates were suggestive of potential bias.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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

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.

Jonathan R Bethel (Senior Statutory Auditor)
For and on behalf of Miscampbell & Co, Statutory Auditor
Chartered Accountants
6 Annadale Avenue
Belfast
BT7 3JH
24 June 2025
T G EAKIN LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
2025
2024
Notes
£
£
Turnover
3
41,341,104
41,418,838
Cost of sales
(15,581,544)
(15,829,268)
Gross profit
25,759,560
25,589,570
Distribution costs
(431,516)
(500,839)
Administrative expenses
(10,259,889)
(9,478,102)
Other operating income
291,723
466,633
Operating profit
4
15,359,878
16,077,262
Interest receivable and similar income
7
129,936
988,537
Fair value gains and losses on foreign exchange contracts
40,495
-
Profit before taxation
15,530,309
17,065,799
Tax on profit
8
(1,506,410)
(1,135,796)
Profit for the financial year
14,023,899
15,930,003
Cash flow hedges loss arising in the year
(40,495)
-
0
Total comprehensive income for the year
13,983,404
15,930,003

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

The notes on pages 15 to 31 form part of these financial statements.

T G EAKIN LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
19,278,838
14,945,426
Investment property
12
1,050,000
995,000
Investments
13
474,865
474,865
20,803,703
16,415,291
Current assets
Stocks
15
7,050,221
7,268,922
Debtors
17
15,691,041
14,178,399
Cash at bank and in hand
12,353,803
9,044,114
35,095,065
30,491,435
Creditors: amounts falling due within one year
18
(2,491,001)
(2,250,484)
Net current assets
32,604,064
28,240,951
Total assets less current liabilities
53,407,767
44,656,242
Provisions for liabilities
Deferred tax liability
19
2,043,285
1,269,155
(2,043,285)
(1,269,155)
Net assets
51,364,482
43,387,087
Capital and reserves
Called up share capital
21
12,555
12,555
Hedging reserve
22
(40,495)
-
0
Other reserves
22
431,845
431,845
Profit and loss reserves
22
50,960,577
42,942,687
Total equity
51,364,482
43,387,087

The notes on pages 15 to 31 form part of these financial statements.

The financial statements were approved by the board of directors and authorised for issue on 24 June 2025 and are signed on its behalf by:
Mr P W Dempsey
Mr O  Tiernan
Director
Director
Company registration number NI009807 (Northern Ireland)
T G EAKIN LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
Share capital
Hedging reserve
Merger reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2023
12,555
-
0
431,845
41,012,684
41,457,084
Year ended 31 March 2024:
Profit and total comprehensive income
-
-
-
15,930,003
15,930,003
Dividends
10
-
-
-
(14,000,000)
(14,000,000)
Balance at 31 March 2024
12,555
-
0
431,845
42,942,687
43,387,087
Year ended 31 March 2025:
Profit
-
-
-
14,023,899
14,023,899
Other comprehensive income:
Cash flow hedges gains
-
(80,990)
-
-
(80,990)
Gains reclassified to profit or loss
-
40,495
-
-
40,495
Total comprehensive income
-
(40,495)
-
14,023,899
13,983,404
Dividends
10
-
-
-
(6,006,009)
(6,006,009)
Balance at 31 March 2025
12,555
(40,495)
431,845
50,960,577
51,364,482

The notes on pages 15 to 31 form part of these financial statements.

T G EAKIN LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
16,803,556
16,688,974
Income taxes paid
(2,031,392)
(1,549,291)
Net cash inflow from operating activities
14,772,164
15,139,683
Investing activities
Purchase of tangible fixed assets
(5,586,402)
(2,398,205)
Interest received
129,936
45,402
Dividends received
-
0
943,135
Net cash used in investing activities
(5,456,466)
(1,409,668)
Financing activities
Dividends paid
(6,006,009)
(14,000,000)
Net cash used in financing activities
(6,006,009)
(14,000,000)
Net increase/(decrease) in cash and cash equivalents
3,309,689
(269,985)
Cash and cash equivalents at beginning of year
9,044,114
9,314,099
Cash and cash equivalents at end of year
12,353,803
9,044,114

The notes on pages 15 to 31 form part of these financial statements.

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
1
Accounting policies
Company information

T G Eakin Limited is a private company limited by shares incorporated in Northern Ireland. The registered office is 15 Ballystockart Road, Comber, Co Down, BT23 5QY.

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.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover comprises revenue recognised by the Company when the goods are dispatched and to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, exclusive of value added tax, rebates and trade discounts. The following criteria must also be met before turnover is recognised:

Turnover from the sale of goods is recognised when all of the following conditions are satisfied:

Turnover from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:

 

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
1.4
Research and development expenditure

Research and development expenditure is written off to the Profit and Loss Account in the year in

which it is incurred. Costs associated with development activities are capitalised as an intangible

asset if, and only if, the company can demonstrate the following criteria:

(a) The technical feasibility of completing the intangible asset so that it will be available for use

or sale.

(b) The company has the intention to complete the intangible asset and use or sell it.

(c) The ability of the company to use or sell the intangible asset.

(d) How the intangible asset will generate probable future economic benefits for the company.

Among other things, the company should have the ability to demonstrate the existence of a

market for the output of the intangible asset or the intangible asset itself or, if it is to be used

internally, the usefulness of the intangible asset.

(e) The company has adequate technical, financial and other resources to complete the

development and to use or sell the intangible asset.

(f) The company’s ability to measure reliably to expenditure attributable to the intangible asset

during its development.

1.5
Tangible fixed assets

Tangible fixed assets under the cost model, other than investment properties, are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Land is not depreciated. Depreciation on other assets is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight line method.

 

Depreciation is provided on the following basis:

Freehold land and buildings
2% - 5% straight line
Plant and equipment
10% - 15% straight line
Fixtures and fittings
8.75% - 15% straight line
Computers
33% straight line
Motor vehicles
25% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

 

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Profit and Loss Account.

1.6
Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in the Profit and Loss Account.

 

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
1.7
Fixed asset investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 

Investments in unlisted company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Profit and Loss Account for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

 

Investments in listed company shares are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Profit and Loss Account for the period.

1.8
Impairment of fixed assets

Assets that are subject to depreciation or amortisation are assessed at each balance sheet date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash generating unit (CGU) to which the asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Non‑financial assets that have been previously impaired are reviewed at each balance sheet date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

1.9
Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work‑in ‑progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in the Profit and Loss Account.

1.10
Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 

In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Company's cash management.

 

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
1.11
Financial instruments

The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non puttable ordinary shares.

 

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received.

 

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the balance sheet date.

 

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

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

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

1.12
Equity instruments

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

1.13
Taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

Current tax

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:

 

 

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
1.14
Retirement benefits

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

 

The contributions are recognised as an expense in the Profit and Loss Account when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

1.15
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.16
Foreign exchange

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

 

At each period end foreign currency monetary items are translated using the closing rate. Non monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non monetary items measured at fair value are measured using the exchange rate when fair value was determined.

 

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Profit and Loss Account.

1.17

Debtors

Short‑term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

1.18

Creditors

Short‑term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 21 -
2
Judgements and key sources of estimation uncertainty

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

 

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

Critical judgements

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

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. Judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Key sources of estimation uncertainty

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

Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values. Estimates are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

 

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
3,535,969
3,431,910
Europe (excluding United Kingdom)
20,344,492
20,142,883
Rest of the world
17,460,643
17,844,045
41,341,104
41,418,838
2025
2024
£
£
Other revenue
Interest income
129,936
45,402
Dividends received
-
943,135
Rental income arising from investment properties
40,580
37,111
Rental expenses
(4,509)
(18,239)
RDEC credit
31,392
6,776
Management charge
169,260
365,895
4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Exchange losses
161,103
483,128
Research and development costs
1,067,534
1,369,588
Depreciation of owned tangible fixed assets
1,252,990
1,253,664
Impairment of owned tangible fixed assets
-
88,803
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
15,000
14,420
For other services
Taxation compliance services
1,775
1,375
T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
6
Employees

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

2025
2024
Number
Number
Production
90
83
Managerial and administration
65
55
Total
155
138

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
5,020,327
4,751,585
Social security costs
576,948
498,851
Pension costs
256,252
218,231
5,853,527
5,468,667

All statutory directors are paid through the parent company, Eakin Healthcare Group Limited. The appropriate portion of the directors remuneration is recharged back through management charge.

7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
34,044
11,956
Interest receivable from group companies
31,144
32,033
Other interest income
64,748
1,413
Total interest revenue
129,936
45,402
Income from fixed asset investments
Income from shares in group undertakings
-
0
943,135
Total income
129,936
988,537
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
65,188
43,989
T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
732,280
708,640
Deferred tax
Origination and reversal of timing differences
774,130
425,759
Adjustment in respect of prior periods
-
0
1,397
Total deferred tax
774,130
427,156
Total tax charge
1,506,410
1,135,796

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

2025
2024
£
£
Profit before taxation
15,530,309
17,065,799
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
3,882,577
4,266,450
Tax effect of expenses that are not deductible in determining taxable profit
1,469
3,139
Group relief
(2,397,114)
(2,905,213)
Permanent capital allowances in excess of depreciation
(729,266)
(404,766)
Effect of revaluations of investments
(13,750)
(18,750)
Patent box deduction
(11,636)
(18,636)
Impairment
-
0
22,201
Short term timing difference
774,130
427,156
Income from exempt distributions
-
0
(235,785)
Taxation charge for the year
1,506,410
1,135,796

Factors that may affect future tax charges

 

Deferred tax has been recognised at 25%, in line with the increase in the main rate of corporation tax announced in Finance Bill 2021. The main UK corporation tax rate of 25% came into effect on 1 April 2023.

 

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
9
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2025
2024
Notes
£
£
In respect of:
Property, plant and equipment
11
-
0
88,803
Recognised in:
Administrative expenses
-
88,803
10
Dividends
2025
2024
£
£
Dividends paid on ordinary shares
6,006,009
14,000,000
T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
11
Tangible fixed assets
Freehold land and buildings
Assets under construction
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 April 2024
11,790,871
2,870,197
15,443,670
2,013,868
843,769
52,232
33,014,607
Additions
48,195
5,278,988
93,672
42,590
122,957
-
0
5,586,402
Transfers
362,032
(922,983)
501,810
59,141
-
0
-
0
-
0
At 31 March 2025
12,201,098
7,226,202
16,039,152
2,115,599
966,726
52,232
38,601,009
Depreciation and impairment
At 1 April 2024
3,312,470
314,025
12,134,104
1,624,867
642,628
41,087
18,069,181
Depreciation charged in the year
276,139
-
0
789,800
106,513
74,966
5,572
1,252,990
At 31 March 2025
3,588,609
314,025
12,923,904
1,731,380
717,594
46,659
19,322,171
Carrying amount
At 31 March 2025
8,612,489
6,912,177
3,115,248
384,219
249,132
5,573
19,278,838
At 31 March 2024
8,478,401
2,556,172
3,309,566
389,001
201,141
11,145
14,945,426
T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
11
Tangible fixed assets
(Continued)
- 27 -

The carrying value of land and buildings comprises:

2025
2024
£
£
Freehold
8,612,489
8,478,401

More information on impairment movements in the year is given in note 9.

12
Investment property
2025
£
Fair value
At 1 April 2024
995,000
Net gains or losses through fair value adjustments
55,000
At 31 March 2025
1,050,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out by Tim Martin, Belfast, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
2025
2024
£
£
Cost
898,235
898,235
Accumulated depreciation
-
-
Carrying amount
898,235
898,235
13
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
14
474,865
474,865
T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
14
Subsidiaries

Details of the company's subsidiaries at 31 March 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Eakin Japan KK
Japan
Ordinary
100.00
Eakin BV
The Netherlands
Ordinary
100.00
Eakin France SAS
France
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
15
Stocks
2025
2024
£
£
Raw materials and consumables
2,903,728
3,145,022
Work in progress
1,059,630
634,066
Finished goods and goods for resale
3,086,863
3,489,834
7,050,221
7,268,922
16
Financial instruments
2025
2024
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
12,741,061
12,593,910
Carrying amount of financial liabilities
Measured at amortised cost
2,352,961
2,133,452

Financial assets that are debt instruments measured at amortised cost comprise trade debtors, other debtors and amounts owed by other group companies.

Financial liabilities measured at amortised cost comprise trade creditors, other creditors, accruals and amounts due to group companies.

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
17
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
5,474,710
5,063,312
Corporation tax recoverable
2,710,064
1,410,952
Amounts owed by group undertakings
6,531,041
6,941,964
Other debtors
735,310
588,634
Prepayments and accrued income
239,916
173,537
15,691,041
14,178,399
18
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
1,389,928
996,080
Amounts owed to group undertakings
504,964
401,029
Taxation and social security
138,040
117,032
Other creditors
86,815
75,744
Accruals and deferred income
371,254
660,599
2,491,001
2,250,484
19
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
2,054,893
1,279,294
Other timing differences
(11,608)
(10,139)
2,043,285
1,269,155
2025
Movements in the year:
£
Liability at 1 April 2024
1,269,155
Charge to profit or loss
774,130
Liability at 31 March 2025
2,043,285

The deferred tax liability set out above is expected to reverse within the short to medium term and relates to accelerated capital allowances that are expected to mature within the same period.

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
256,252
218,231

The Company operates a defined contribution pension scheme in respect of the employees. The scheme and its assets are held by independent managers

21
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
12,555
12,555
12,555
12,555
22
Reserves
Equity reserve

Includes all current and prior period retained profits and losses.

Hedging reserve

Accounting for the hedging instrument by taking the fair value movements on the hedging instrument to the hedging reserve.

Merger Reserve

This originated on the transfer of Eakin BV from Eakin Healthcare Group Limited to T G Eakin Limited.

23
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
12,847,127
3,614,990
24
Related party transactions

The Company has taken advantage of the exemption provided by FRS 102 not to disclose transactions with other wholly owned Group companies.

25
Ultimate controlling party

The Company's ultimate parent undertaking is Dunrogan Limited, a company incorporated in the Isle of Man. Dunrogan Limited is controlled by the trustees of The Eakin Family Trust.

 

TG Eakin Limited is exempt from the obligation to prepare and deliver group accounts as the parent company, Eakin Healthcare Group Limited, has prepared consolidated accounts. The registered address of the parent company is 15 Ballystockart Road, Comber, Co Down, BT23 5QY.

 

T G EAKIN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
26
Analysis of changes in net funds
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
9,044,114
3,309,689
12,353,803
27
Cash generated from operations
2025
2024
£
£
Profit for the year after tax
14,023,899
15,930,003
Adjustments for:
Taxation charged
1,506,410
1,135,796
Investment income
(129,936)
(988,537)
Fair value gain on foreign exchange contracts
(40,495)
-
Fair value gain on investment properties
(55,000)
(75,000)
Depreciation and impairment of tangible fixed assets
1,252,990
1,342,467
Movements in working capital:
Decrease in stocks
218,701
543,492
Increase in debtors
(213,530)
(842,307)
Increase/(decrease) in creditors
240,517
(356,940)
Cash generated from operations
16,803,556
16,688,974
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr P W DempseyMr O TiernanNI0098072024-04-012025-03-31NI009807bus:Director12024-04-012025-03-31NI009807bus:Director22024-04-012025-03-31NI009807bus:RegisteredOffice2024-04-012025-03-31NI0098072025-03-31NI0098072023-04-012024-03-31NI009807dpl:Item12024-04-012025-03-31NI009807dpl:Item12023-04-012024-03-31NI009807dpl:Item22024-04-012025-03-31NI009807dpl:Item22023-04-012024-03-31NI009807core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31NI009807core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31NI009807core:HedgingReserve2024-04-012025-03-31NI009807core:HedgingReserve2023-04-012024-03-31NI0098072024-03-31NI009807core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-31NI009807core:ConstructionInProgressAssetsUnderConstruction2025-03-31NI009807core:PlantMachinery2025-03-31NI009807core:FurnitureFittings2025-03-31NI009807core:ComputerEquipment2025-03-31NI009807core:MotorVehicles2025-03-31NI009807core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31NI009807core:ConstructionInProgressAssetsUnderConstruction2024-03-31NI009807core:PlantMachinery2024-03-31NI009807core:FurnitureFittings2024-03-31NI009807core:ComputerEquipment2024-03-31NI009807core:MotorVehicles2024-03-31NI009807core:WithinOneYear2025-03-31NI009807core:WithinOneYear2024-03-31NI009807core:CurrentFinancialInstruments2025-03-31NI009807core:CurrentFinancialInstruments2024-03-31NI009807core:ShareCapital2025-03-31NI009807core:ShareCapital2024-03-31NI009807core:HedgingReserve2025-03-31NI009807core:HedgingReserve2024-03-31NI009807core:OtherMiscellaneousReserve2025-03-31NI009807core:OtherMiscellaneousReserve2024-03-31NI009807core:RetainedEarningsAccumulatedLosses2025-03-31NI009807core:RetainedEarningsAccumulatedLosses2024-03-31NI009807core:ShareCapital2023-03-31NI009807core:HedgingReserve2023-03-31NI009807core:RetainedEarningsAccumulatedLosses2023-03-31NI009807core:ShareCapitalOrdinaryShareClass12025-03-31NI009807core:ShareCapitalOrdinaryShareClass12024-03-31NI0098072024-03-31NI0098072023-03-31NI009807core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-31NI009807core:PlantMachinery2024-04-012025-03-31NI009807core:FurnitureFittings2024-04-012025-03-31NI009807core:ComputerEquipment2024-04-012025-03-31NI009807core:MotorVehicles2024-04-012025-03-31NI009807core:UKTax2024-04-012025-03-31NI009807core:UKTax2023-04-012024-03-31NI00980712024-04-012025-03-31NI00980712023-04-012024-03-31NI00980722024-04-012025-03-31NI00980722023-04-012024-03-31NI00980732024-04-012025-03-31NI00980732023-04-012024-03-31NI00980742024-04-012025-03-31NI00980742023-04-012024-03-31NI00980752024-04-012025-03-31NI00980752023-04-012024-03-31NI009807core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31NI009807core:ConstructionInProgressAssetsUnderConstruction2024-03-31NI009807core:PlantMachinery2024-03-31NI009807core:FurnitureFittings2024-03-31NI009807core:ComputerEquipment2024-03-31NI009807core:MotorVehicles2024-03-31NI009807core:ConstructionInProgressAssetsUnderConstruction2024-04-012025-03-31NI009807core:Non-currentFinancialInstruments2025-03-31NI009807core:Non-currentFinancialInstruments2024-03-31NI009807core:Subsidiary12024-04-012025-03-31NI009807core:Subsidiary22024-04-012025-03-31NI009807core:Subsidiary32024-04-012025-03-31NI009807core:Subsidiary112024-04-012025-03-31NI009807core:Subsidiary222024-04-012025-03-31NI009807core:Subsidiary332024-04-012025-03-31NI009807bus:OrdinaryShareClass12024-04-012025-03-31NI009807bus:OrdinaryShareClass12025-03-31NI009807bus:OrdinaryShareClass12024-03-31NI009807bus:PrivateLimitedCompanyLtd2024-04-012025-03-31NI009807bus:FRS1022024-04-012025-03-31NI009807bus:Audited2024-04-012025-03-31NI009807bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP