Company registration number NI025560 (Northern Ireland)
ARMSTRONG MEDICAL LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
ARMSTRONG MEDICAL LTD
COMPANY INFORMATION
Directors
Mr P W Dempsey
Mr O Tiernan
Company number
NI025560
Registered office
Wattstown Business Park
Newbridge Road
Coleraine
BT52 1BS
Auditor
Miscampbell & Co
6 Annadale Avenue
Belfast
BT7 3JH
Business address
Wattstown Business Park
Newbridge Road
Coleraine
BT52 1BS
ARMSTRONG MEDICAL LTD
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 - 29
ARMSTRONG MEDICAL LTD
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 financial result for the period reflects the impact of the domestic and international market environments in which the Company operates; the resultant competitor activity in its markets; its continued investment in product development and manufacturing process improvements to deliver Armstrong Medical’s respiratory and anaesthesia product ranges in the areas of critical care, perioperative and neonatal; and its significant investment in sales and marketing initiatives. There has been continued efforts to develop strategic partnerships with other international healthcare corporations

Business review, development and performance

The Company’s performance during the year was satisfactory. Building upon a track record of consistent performance over numerous years, the Company is poised for continued success amidst a competitive market landscape. This outlook is bolstered by heightened investment in marketing initiatives and an intensified focus on new product development and production facility enhancements.

 

The directors have determined that the following key performance indicators (KPIs) 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 KPIs 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

16,836,767

16,234,191

3.7%

Operating Profit

(433,614)

(2,142,668)

79.8%

Cashflow

(811,097)

194,223

(517.6)%

 

The Company is focused on respiratory and anaesthesia product ranges in the areas of critical care, perioperative and neonatal in the UK and export markets. The directors expect that, in the medium term, growth in turnover, profit, market share and expansion of product ranges and markets will arise based on the strategic business plans for the Company. A major focus will continue to be new product development and innovation and increased automation to protect the Company from increased competitive forces and bring more manufacturing activity in house. Success to date has been attributed to the combination of product quality, customer services and our people. We will continue to value our employees and to build even stronger relationships with our distributors and customers.

ARMSTRONG MEDICAL LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Key risks and uncertainties affecting 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.

 

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.

 

Environment strategy

The Company takes its environmental responsibilities seriously. As a result, a Sustainability strategy and five-year environmental sustainability plan was created and then approved by the board during financial year 2022/23. Our initial three areas of focus are on 1) reducing emissions in Operations. 2) reducing waste and 3) packaging of existing products. Alongside our three focus areas, we have set up enabling streams to facilitate the imbedding of environmental sustainability into the organisation along with governance, reporting and risk management. We operate an environmental management system (EMS), the Company is certified BS EN ISO 14001: 2015.

ARMSTRONG MEDICAL LTD
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 Armstrong Medical 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. For more information, please see the Employee Engagement Statement in the Directors’ Report. 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
25 June 2025
ARMSTRONG MEDICAL LTD
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, distribution and selling of respiratory and anaesthesia product ranges in the areas of critical care, perioperative and neonatal for the UK and export markets.

Results and dividends

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

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

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 19 March 2021.

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 and Senior Management; 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 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 Group Treasury Policy.

ARMSTRONG MEDICAL LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
Foreign currency risk

The Company has revenues in Sterling, Euro and US Dollar and also purchases products in Sterling, Euro, US Dollar and Swedish Krona. The company manages this risk, as far as possible, by matching income and expenditure in the same currency. This matching substantially reduces the risk on the Euro and US Dollar. The remaining foreign currency risk is managed by closely monitoring exchange movements and an internal foreign exchange market.

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

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:

 

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

The company is committed to research and development activities in respiratory and anaesthesia product ranges in the areas of critical care, perioperative and neonatal to secure and enhance its position in the market.

 

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.

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.

ARMSTRONG MEDICAL LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
Future developments

The directors are in the process of examining the business strategies for the Company. Whereas this work is on going, the directors aim to execute strategies whose objectives are to deliver business growth. These will include the reinvestment of profits in capital expenditure which increase production capability; the commitment to the continuance of research and development projects to deliver enhanced product offerings across the areas of critical care, perioperative and neonatal respiratory and anaesthesia products; and the development of strategic partnerships with customers and suppliers.

 

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.
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.

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.

ARMSTRONG MEDICAL LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
On behalf of the board
Mr P W Dempsey
Director
25 June 2025
ARMSTRONG MEDICAL LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ARMSTRONG MEDICAL LTD
- 8 -
Opinion

We have audited the financial statements of Armstrong Medical Ltd (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:

ARMSTRONG MEDICAL LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ARMSTRONG MEDICAL LTD (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:

 

ARMSTRONG MEDICAL LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ARMSTRONG MEDICAL LTD (CONTINUED)
- 10 -

Based on our understanding of the company and industry, we apply professional scepticism throughout the audit and have considered the extent to which non-compliance of relevant legislation and the susceptibility to misstatement might have a material effect on the financial statements. We have evaluated management's opportunities for fraudulent manipulation of the financial statements and have determined that the principal risks were related to the posting of inappropriate journal entries in order to modify performance and management bias and assumptions in significant accounting estimates. Audit procedures performed by the engagement team included;

 

 

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
25 June 2025
ARMSTRONG MEDICAL LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
2025
2024
as restated
Notes
£
£
Turnover
4
16,836,767
16,234,191
Cost of sales
(8,934,106)
(10,169,519)
Gross profit
7,902,661
6,064,672
Distribution costs
(1,110,244)
(738,692)
Administrative expenses
(7,271,523)
(7,483,258)
Other operating income
45,492
14,610
Operating loss
5
(433,614)
(2,142,668)
Interest receivable and similar income
8
1,479
1,472
Interest payable and similar expenses
9
(567,904)
(132,729)
Loss before taxation
(1,000,039)
(2,273,925)
Tax on loss
10
(822,268)
(686,717)
Loss for the financial year
(1,822,307)
(2,960,642)

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

The notes on pages 15 to 29 form part of these financial statements.

ARMSTRONG MEDICAL LTD
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
12
9,411
57,707
Tangible assets
13
18,637,922
15,107,169
18,647,333
15,164,876
Current assets
Stocks
14
5,282,090
4,719,848
Debtors
16
4,062,782
4,114,884
Cash at bank and in hand
567,212
1,378,309
9,912,084
10,213,041
Creditors: amounts falling due within one year
17
(13,384,963)
(9,218,250)
Net current (liabilities)/assets
(3,472,879)
994,791
Total assets less current liabilities
15,174,454
16,159,667
Provisions for liabilities
Deferred tax liability
18
1,847,535
1,010,441
(1,847,535)
(1,010,441)
Net assets
13,326,919
15,149,226
Capital and reserves
Called up share capital
20
33,120
33,120
Share premium account
117,624
117,624
Profit and loss reserves
13,176,175
14,998,482
Total equity
13,326,919
15,149,226

The notes on pages 15 to 29 form part of these financial statements.

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 25 June 2025 and are signed on its behalf by:
Mr P W Dempsey
Mr O  Tiernan
Director
Director
Company registration number NI025560 (Northern Ireland)
ARMSTRONG MEDICAL LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 April 2023
33,120
117,624
17,959,124
18,109,868
Year ended 31 March 2024:
Loss and total comprehensive income
-
-
(2,960,642)
(2,960,642)
Balance at 31 March 2024
33,120
117,624
14,998,482
15,149,226
Year ended 31 March 2025:
Loss and total comprehensive income
-
-
(1,822,307)
(1,822,307)
Balance at 31 March 2025
33,120
117,624
13,176,175
13,326,919

The notes on pages 15 to 29 form part of these financial statements.

ARMSTRONG MEDICAL LTD
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
3,744,813
5,639,473
Interest paid
(567,904)
(132,729)
Income taxes refunded
196,088
3,105
Net cash inflow from operating activities
3,372,997
5,509,849
Investing activities
Purchase of tangible fixed assets
(4,187,010)
(5,313,051)
Proceeds from disposal of tangible fixed assets
1,437
1,867
Interest received
1,479
1,472
Net cash used in investing activities
(4,184,094)
(5,309,712)
Financing activities
Payment of finance leases obligations
-
0
(5,914)
Net cash used in financing activities
-
(5,914)
Net (decrease)/increase in cash and cash equivalents
(811,097)
194,223
Cash and cash equivalents at beginning of year
1,378,309
1,184,086
Cash and cash equivalents at end of year
567,212
1,378,309

The notes on pages 15 to 29 form part of these financial statements.

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
1
Accounting policies
Company information

Armstrong Medical Ltd is a private company limited by shares incorporated in Northern Ireland. The registered office is Wattstown Business Park, Newbridge Road, Coleraine, BT52 1BS.

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

The company has ongoing financial support from its parent. The directors have no reason to believe a material uncertainty exists that may cast doubt over trueArmstrong Medical Ltd's ability to continue as a going concern. Accordingly, Armstrong Medical Ltd continues to adopt the going concern basis 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:

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.

 

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
1.5
Intangible fixed assets other than goodwill

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

 

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 

The estimated useful lives range as follows:

Development costs
20% straight line

The company will recognise an intangible asset arising from development if it can demonstrate all of the criteria as listed in Note 1.4.

 

If there are indicators that the residual value or useful life of an intangible asset has changed since the most recent annual reporting period previous estimates shall be reviewed and, if current expectations differ the residual value, amortisation method or useful life shall be amended. Changes in the expected useful life or the expected pattern of consumption of benefit shall be accounted for as a change in accounting estimate.

1.6
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
7% - 25% straight line
Fixtures and fittings
10% - 15% straight line
Computers
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 profit or loss.

 

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
1.7
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.

1.8
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.

1.9
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.

1.10
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.

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
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.

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.

1.11
Equity instruments

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

1.12
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.

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
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.

1.13
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.

1.14
Leases

Rentals paid under operating leases are charged to the Profit and Loss Account on a straight line basis over the lease term.

 

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight‑line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

1.15
Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Capital grants relating to expenditure on tangible fixed assets are credited to the Profit and Loss Account at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.

 

Grants of a revenue nature are recognised in the Profit and Loss Account in the same period as the related expenditure.

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.

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
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.

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.

Development expenditure is capitalised in accordance with the accounting policy as set out above. Initial capitalisation of costs is based on management’s judgment that technical and economic feasibility is confirmed, usually when a product development project has reached a defined milestone according to an established project management model. In determining the amounts to be capitalised management makes assumptions regarding the expected future cash generation of the assets, discount rates to be applied and the expected period of benefits

Determine whether there are indicators of impairment of the Company's tangible and intangible 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.

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 21 -
3
Prior year classification

To enhance the internal reporting function within the company, the decision has been made to reallocate sales

salaries costs from distribution costs to administration costs within the Profit and Loss Account. The amount

reallocated in prior year was £1,332,706. This classification amendment has had no impact on the profit for

the previous financial year or on the financial position (net assets) of the company as reported.

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
4
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
2,982,870
2,795,013
Rest of Europe (excluding United Kingdom)
5,670,770
5,240,792
Rest of the world
8,183,127
8,198,386
16,836,767
16,234,191
2025
2024
£
£
Other revenue
Interest income
1,479
1,472
Grants received
31,071
-
Sundry income
3,021
3,084
ROC payment received
11,400
11,526
5
Operating loss
2025
2024
Operating loss for the year is stated after charging/(crediting):
£
£
Exchange losses
22,284
73,440
Research and development costs
303,684
638,210
Government grants
(31,071)
-
Depreciation of owned tangible fixed assets
748,029
709,939
Impairment of owned tangible fixed assets
(93,353)
72,385
Loss on disposal of tangible fixed assets
144
-
Amortisation of intangible assets
48,296
48,295
Operating lease charges
36,532
28,554
6
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
10,000
9,785
For other services
Taxation compliance services
275
275
ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
7
Employees

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

2025
2024
Number
Number
Distribution
11
9
Administration
90
67
Production
95
114
Total
196
190

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
6,842,735
6,174,775
Social security costs
689,259
617,161
Pension costs
298,254
280,229
7,830,248
7,072,165

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

8
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
1,479
1,472
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest payable to group undertakings
567,904
132,667
Other finance costs:
Interest on finance leases and hire purchase contracts
-
62
567,904
132,729
ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
10
Taxation
2025
2024
£
£
Current tax
Adjustments in respect of prior periods
(14,826)
(3,105)
Deferred tax
Origination and reversal of timing differences
631,741
689,822
Adjustment in respect of prior periods
205,353
-
0
Total deferred tax
837,094
689,822
Total tax charge
822,268
686,717

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

2025
2024
£
£
Loss before taxation
(1,000,039)
(2,273,925)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(250,010)
(568,481)
Tax effect of expenses that are not deductible in determining taxable profit
(91)
3,656
Adjustments in respect of prior years
(14,826)
(3,105)
Group relief
848,012
610,982
Permanent capital allowances in excess of depreciation
(593,265)
(83,394)
Amortisation on assets not qualifying for tax allowances
12,074
12,074
Research and development tax credit
6,617
7,067
Short term timing difference
837,095
689,822
Impairment
(23,338)
18,096
Taxation charge for the year
822,268
686,717

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.

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
11
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
13
(93,353)
72,385
Recognised in:
Administrative expenses
(93,353)
72,385
12
Intangible fixed assets
Development costs
£
Cost
At 1 April 2024 and 31 March 2025
249,129
Amortisation and impairment
At 1 April 2024
191,422
Amortisation charged for the year
48,296
At 31 March 2025
239,718
Carrying amount
At 31 March 2025
9,411
At 31 March 2024
57,707

The remaining amortisation period is 0.2 years.

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
13
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
Cost
At 1 April 2024
9,991,034
11,531,652
375,557
1,065,592
22,963,835
Additions
2,366,872
1,639,585
14,419
166,134
4,187,010
Disposals
-
0
(5,887)
-
0
-
0
(5,887)
At 31 March 2025
12,357,906
13,165,350
389,976
1,231,726
27,144,958
Depreciation and impairment
At 1 April 2024
386,105
6,282,921
242,250
945,390
7,856,666
Depreciation charged in the year
99,966
558,763
19,699
69,601
748,029
Impairment losses
-
0
(93,353)
-
0
-
0
(93,353)
Eliminated in respect of disposals
-
0
(4,306)
-
0
-
0
(4,306)
At 31 March 2025
486,071
6,744,025
261,949
1,014,991
8,507,036
Carrying amount
At 31 March 2025
11,871,835
6,421,325
128,027
216,735
18,637,922
At 31 March 2024
9,604,929
5,248,731
133,307
120,202
15,107,169

More information on impairment movements in the year is given in note 11.

14
Stocks
2025
2024
£
£
Raw materials and consumables
2,188,319
2,318,903
Finished goods and goods for resale
3,093,771
2,400,945
5,282,090
4,719,848
15
Financial instruments
2025
2024
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
3,848,588
3,828,501
Carrying amount of financial liabilities
Measured at amortised cost
13,190,655
9,031,928

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.

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
16
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,292,165
3,341,746
Corporation tax recoverable
-
0
181,262
Other debtors
556,423
486,755
Prepayments and accrued income
214,194
105,121
4,062,782
4,114,884
17
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
447,810
818,641
Taxation and social security
194,308
186,322
Other creditors
11,931,144
7,474,010
Accruals and deferred income
811,701
739,277
13,384,963
9,218,250
18
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
1,832,905
996,033
Other timing differences
14,630
14,408
1,847,535
1,010,441
2025
Movements in the year:
£
Liability at 1 April 2024
1,010,441
Charge to profit or loss
837,094
Liability at 31 March 2025
1,847,535

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

ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
19
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
298,254
280,229

The Company operates a defined contribution pension scheme in respect of the employees. The company makes contributions at a set rate into each personal pension plan.

20
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A ordinary shares of £1 each
28,340
28,340
28,340
28,340
B ordinary shares of £1 each
1,660
1,660
1,660
1,660
C ordinary shares of £1 each
3,120
3,120
3,120
3,120
33,120
33,120
33,120
33,120
21
Equity reserve

Includes all current and prior period retained profits and losses

22
Financial commitments, guarantees and contingent liabilities

Under the terms of Invest NI's letter of offer, there is contingent liability to repay a portion of grants received in the event that certain conditions are not complied with.

23
Operating lease commitments
As lessee

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

2025
2024
£
£
Within 1 year
9,394
9,636
24
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
382,835
4,082,310
ARMSTRONG MEDICAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
25
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.

26
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.

 

Eakin Healthcare Group Limited has prepared consolidated accounts. The registered address of the parent company is 15 Ballystockart Road, Comber, Co Down, BT23 5 QY.

27
Cash generated from operations
2025
2024
£
£
Loss after taxation
(1,822,307)
(2,960,642)
Adjustments for:
Taxation charged
822,268
686,717
Finance costs
567,904
132,729
Investment income
(1,479)
(1,472)
Loss on disposal of tangible fixed assets
144
-
Amortisation and impairment of intangible assets
48,296
48,295
Depreciation and impairment of tangible fixed assets
654,676
782,324
Movements in working capital:
(Increase)/decrease in stocks
(562,242)
617,255
Increase in debtors
(129,160)
(1,184,275)
Increase in creditors
4,166,713
7,518,542
Cash generated from operations
3,744,813
5,639,473
28
Analysis of changes in net funds
1 April
Cash flows
31 March
2024
2025
£
£
£
Cash at bank and in hand
1,378,309
(811,097)
567,212
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr P W DempseyMr O TiernanNI0255602024-04-012025-03-31NI025560bus:Director12024-04-012025-03-31NI025560bus:Director22024-04-012025-03-31NI025560bus:RegisteredOffice2024-04-012025-03-31NI0255602025-03-31NI0255602023-04-012024-03-31NI025560core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31NI025560core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31NI025560core:IntangibleAssetsOtherThanGoodwill2025-03-31NI025560core:IntangibleAssetsOtherThanGoodwill2024-03-31NI025560core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-03-31NI025560core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-03-31NI0255602024-03-31NI025560core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-31NI025560core:PlantMachinery2025-03-31NI025560core:FurnitureFittings2025-03-31NI025560core:ComputerEquipment2025-03-31NI025560core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31NI025560core:PlantMachinery2024-03-31NI025560core:FurnitureFittings2024-03-31NI025560core:ComputerEquipment2024-03-31NI025560core:WithinOneYear2025-03-31NI025560core:WithinOneYear2024-03-31NI025560core:CurrentFinancialInstruments2025-03-31NI025560core:CurrentFinancialInstruments2024-03-31NI025560core:ShareCapital2025-03-31NI025560core:ShareCapital2024-03-31NI025560core:SharePremium2025-03-31NI025560core:SharePremium2024-03-31NI025560core:RetainedEarningsAccumulatedLosses2025-03-31NI025560core:RetainedEarningsAccumulatedLosses2024-03-31NI025560core:ShareCapital2023-03-31NI025560core:SharePremium2023-03-31NI025560core:RetainedEarningsAccumulatedLosses2023-03-31NI025560core:ShareCapitalOrdinaryShareClass12025-03-31NI025560core:ShareCapitalOrdinaryShareClass12024-03-31NI025560core:ShareCapitalOrdinaryShareClass22025-03-31NI025560core:ShareCapitalOrdinaryShareClass22024-03-31NI025560core:ShareCapitalOrdinaryShareClass32025-03-31NI025560core:ShareCapitalOrdinaryShareClass32024-03-31NI025560core:ShareCapitalOrdinaryShares2025-03-31NI025560core:ShareCapitalOrdinaryShares2024-03-31NI0255602024-03-31NI0255602023-03-31NI025560core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-31NI025560core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-04-012025-03-31NI025560core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-31NI025560core:PlantMachinery2024-04-012025-03-31NI025560core:FurnitureFittings2024-04-012025-03-31NI025560core:ComputerEquipment2024-04-012025-03-31NI025560core:UKTax2024-04-012025-03-31NI025560core:UKTax2023-04-012024-03-31NI02556012024-04-012025-03-31NI02556012023-04-012024-03-31NI02556022024-04-012025-03-31NI02556022023-04-012024-03-31NI02556032024-04-012025-03-31NI02556032023-04-012024-03-31NI025560core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-03-31NI025560core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31NI025560core:PlantMachinery2024-03-31NI025560core:FurnitureFittings2024-03-31NI025560core:ComputerEquipment2024-03-31NI025560bus:OrdinaryShareClass12024-04-012025-03-31NI025560bus:OrdinaryShareClass22024-04-012025-03-31NI025560bus:OrdinaryShareClass32024-04-012025-03-31NI025560bus:OrdinaryShareClass12025-03-31NI025560bus:OrdinaryShareClass12024-03-31NI025560bus:OrdinaryShareClass22025-03-31NI025560bus:OrdinaryShareClass22024-03-31NI025560bus:OrdinaryShareClass32025-03-31NI025560bus:OrdinaryShareClass32024-03-31NI025560bus:AllOrdinaryShares2025-03-31NI025560bus:AllOrdinaryShares2024-03-31NI025560bus:PrivateLimitedCompanyLtd2024-04-012025-03-31NI025560bus:FRS1022024-04-012025-03-31NI025560bus:Audited2024-04-012025-03-31NI025560bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP