IRIS Accounts Production v25.4.0.155 02050242 Board of Directors Board of Directors 1.4.24 31.3.25 31.3.25 Medium entities packaging activities true true false true true false false true true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Ordinary A 1.00000 Ordinary B 1.00000 Ordinary C 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh020502422024-03-31020502422025-03-31020502422024-04-012025-03-31020502422023-03-31020502422023-04-012024-03-31020502422024-03-3102050242ns15:EnglandWales2024-04-012025-03-3102050242ns14:PoundSterling2024-04-012025-03-3102050242ns10:Director12024-04-012025-03-3102050242ns10:Director22024-04-012025-03-3102050242ns10:PrivateLimitedCompanyLtd2024-04-012025-03-3102050242ns10:MediumEntities2024-04-012025-03-3102050242ns10:Audited2024-04-012025-03-3102050242ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-04-012025-03-3102050242ns10:Medium-sizedCompaniesRegimeForAccounts2024-04-012025-03-3102050242ns10:FullAccounts2024-04-012025-03-3102050242ns10:OrdinaryShareClass12024-04-012025-03-3102050242ns10:OrdinaryShareClass22024-04-012025-03-3102050242ns10:OrdinaryShareClass32024-04-012025-03-3102050242ns10:Director32024-04-012025-03-3102050242ns10:CompanySecretary12024-04-012025-03-3102050242ns10:RegisteredOffice2024-04-012025-03-3102050242ns5:CurrentFinancialInstruments2025-03-3102050242ns5:CurrentFinancialInstruments2024-03-3102050242ns5:ShareCapital2025-03-3102050242ns5:ShareCapital2024-03-3102050242ns5:RetainedEarningsAccumulatedLosses2025-03-3102050242ns5:RetainedEarningsAccumulatedLosses2024-03-3102050242ns5:ShareCapital2023-03-3102050242ns5:RetainedEarningsAccumulatedLosses2023-03-3102050242ns5:RetainedEarningsAccumulatedLosses2023-04-012024-03-3102050242ns5:RetainedEarningsAccumulatedLosses2024-04-012025-03-3102050242ns5:LandBuildingsns5:OwnedOrFreeholdAssets2024-04-012025-03-3102050242ns5:PlantMachinery2024-04-012025-03-3102050242ns5:FurnitureFittings2024-04-012025-03-3102050242ns5:MotorVehicles2024-04-012025-03-3102050242ns5:ComputerEquipment2024-04-012025-03-3102050242ns5:OwnedAssets2024-04-012025-03-3102050242ns5:OwnedAssets2023-04-012024-03-310205024212024-04-012025-03-310205024212023-04-012024-03-3102050242ns10:OrdinaryShareClass12023-04-012024-03-3102050242ns10:OrdinaryShareClass22023-04-012024-03-3102050242ns10:OrdinaryShareClass32023-04-012024-03-3102050242ns5:LandBuildings2024-03-3102050242ns5:LongLeaseholdAssetsns5:LandBuildings2024-03-3102050242ns5:PlantMachinery2024-03-3102050242ns5:LandBuildings2024-04-012025-03-3102050242ns5:LongLeaseholdAssetsns5:LandBuildings2024-04-012025-03-3102050242ns5:LandBuildings2025-03-3102050242ns5:LongLeaseholdAssetsns5:LandBuildings2025-03-3102050242ns5:PlantMachinery2025-03-3102050242ns5:LandBuildings2024-03-3102050242ns5:LongLeaseholdAssetsns5:LandBuildings2024-03-3102050242ns5:PlantMachinery2024-03-3102050242ns5:FurnitureFittings2024-03-3102050242ns5:MotorVehicles2024-03-3102050242ns5:ComputerEquipment2024-03-3102050242ns5:FurnitureFittings2025-03-3102050242ns5:MotorVehicles2025-03-3102050242ns5:ComputerEquipment2025-03-3102050242ns5:FurnitureFittings2024-03-3102050242ns5:MotorVehicles2024-03-3102050242ns5:ComputerEquipment2024-03-3102050242ns5:CostValuation2024-03-3102050242ns5:Subsidiary12024-04-012025-03-31020502421ns5:Subsidiary12024-04-012025-03-3102050242ns5:Subsidiary12025-03-3102050242ns5:Subsidiary12024-03-3102050242ns5:Subsidiary12024-03-3102050242ns5:Subsidiary22024-04-012025-03-3102050242ns5:Subsidiary232024-04-012025-03-3102050242ns5:Subsidiary22025-03-3102050242ns5:Subsidiary22024-03-3102050242ns5:Subsidiary32024-04-012025-03-31020502425ns5:Subsidiary32024-04-012025-03-3102050242ns5:Subsidiary32025-03-3102050242ns5:Subsidiary32024-03-3102050242ns5:WithinOneYearns5:CurrentFinancialInstruments2025-03-3102050242ns5:WithinOneYearns5:CurrentFinancialInstruments2024-03-3102050242ns5:WithinOneYear2025-03-3102050242ns5:WithinOneYear2024-03-3102050242ns5:BetweenOneFiveYears2025-03-3102050242ns5:BetweenOneFiveYears2024-03-3102050242ns5:MoreThanFiveYears2025-03-3102050242ns5:MoreThanFiveYears2024-03-3102050242ns5:AllPeriods2025-03-3102050242ns5:AllPeriods2024-03-3102050242ns5:DeferredTaxation2024-03-3102050242ns5:DeferredTaxation2024-04-012025-03-3102050242ns5:DeferredTaxation2025-03-3102050242ns10:OrdinaryShareClass12025-03-3102050242ns10:OrdinaryShareClass22025-03-3102050242ns10:OrdinaryShareClass32025-03-3102050242ns5:RetainedEarningsAccumulatedLosses2024-03-3102050242ns5:OtherRelatedParties2024-04-012025-03-3102050242ns5:OtherRelatedParties2025-03-3102050242ns5:OtherRelatedParties2024-03-31
REGISTERED NUMBER: 02050242 (England and Wales)
















































Strategic Report, Report of the Directors and

Financial Statements

for the Year Ended 31 March 2025

for

Dispak Limited

Dispak Limited (Registered number: 02050242)






Contents of the Financial Statements
for the Year Ended 31 March 2025




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4

Statement of Comprehensive Income 7

Balance Sheet 8

Statement of Changes in Equity 9

Notes to the Financial Statements 10


Dispak Limited

Company Information
for the Year Ended 31 March 2025







DIRECTORS: Mrs W P Brown
Mrs S A Melling
J G Melling





SECRETARY: A D Brown





REGISTERED OFFICE: Units 3-5 2 Porte Marsh Road
Porte Marsh Industrial Estate
Calne
Wiltshire
SN11 9BW





REGISTERED NUMBER: 02050242 (England and Wales)





AUDITORS: Mander Duffill
Chartered Accountants & Statutory Auditor
The Old Post Office
41-43 Market Place
Chippenham
Wiltshire
SN15 3HR

Dispak Limited (Registered number: 02050242)

Strategic Report
for the Year Ended 31 March 2025

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

The company has performed very well, building on both turnover and profitability.

REVIEW OF BUSINESS
The company's turnover year on year increased to £13,947,430 in 2025, an increase of £539,409 from £13,408,021 in 2024.

The company continues to perform well and expand its customer base. Now operating from a modern, efficient, high quality head office function, the business is well structured and placed to maintain its strong market position.

The directors continue to closely monitor key performance indicators and are constantly looking for ways to improve performance.

The company's key financial and other performance indicators during the year were as follows:

31.3.25 31.3.24
£    £   
Turnover 13,940,172 13,408,021
Gross profit 2,883,465 3,389,662
EBITDA 771,407 1,572,187
Earnings before tax 467,797 1,300,499

PRINCIPAL RISKS AND UNCERTAINTIES
The directors have taken wise strategic decisions to enable to company to be adaptable to market changes and environmental conditions.

The company is exposed to price risk, credit risk, liquidity risk and cashflow risk. Appropriate policies have been developed and implemented to identify, evaluate and manage key risks and the directors review key management strategies regularly.

Price risk, credit risk, liquidity risk and cash flow risk
Price risk - The company is exposed to price risk as a result of its operations. However, sales prices are constantly reviewed and agreed by management to ensure sales prices reflect any fluctuating prices within the market place.

Credit risk - Before sales are made, appropriate credit checks are made on potential customers. The majority are established customers of the company, therefore the credit risk on an individual customer is limited.

Liquidity and cash flow risk - The company's exposure to liquidity risk is minimal and the company has adequate net current assets.

ON BEHALF OF THE BOARD:





Mrs S A Melling - Director


22 December 2025

Dispak Limited (Registered number: 02050242)

Report of the Directors
for the Year Ended 31 March 2025

The directors present their report with the financial statements of the company for the year ended 31 March 2025.

DIVIDENDS
The total distribution of dividends for the year ended 31 March 2025 will be £ 196,628 .

DIRECTORS
The directors shown below have held office during the whole of the period from 1 April 2024 to the date of this report.

Mrs W P Brown
Mrs S A Melling
J G Melling

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

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

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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 AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, Mander Duffill, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Mrs S A Melling - Director


22 December 2025

Report of the Independent Auditors to the Members of
Dispak Limited

Opinion
We have audited the financial statements of Dispak Limited (the 'company') for the year ended 31 March 2025 which comprise the Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity and Notes to the Financial Statements, including a summary of 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:
-give a true and fair view of the state of the company's affairs as at 31 March 2025 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

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 Auditors' 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 directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Dispak Limited


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 Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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 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.

Auditors' 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 a Report of the Auditors 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.

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

In planning and designing our audit tests, we identify and assess the risks of material mis-statements, whether due to fraud or error. Our risk assessment procedures included:

- Enquiries of management about the entities policies and procedures on compliance with laws and regulations and whether they were aware of any instances of noncompliance together with the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations.
- Enquiries of management about the entities policies and procedures on fraud risks, including any actual, suspected or alleged fraud.
- Considered the nature of the industry and sector, control environment and business performance including the key drivers for directors' remuneration, bonus levels and performance targets.
- Reading minutes of meetings of those charged with governance.

We communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

Report of the Independent Auditors to the Members of
Dispak Limited


We obtained an understanding of the legal and regulatory frameworks that the entity operates in, through discussions with the director, and from our commercial knowledge and experience of the sector in which the company operates, to enable us to identify the key laws and regulations applicable to the company. We focused on specific laws and regulations which we considered may have a direct material effect on the financial statement or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation.

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override of controls including the following:

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
- Enquiry of management concerning actual and potential litigation and claims.
- Reviewing correspondence with HMRC, and the company's legal advisors.
- Addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments, assessing whether judgements made in making accounting estimates are indicative of a potential bias, and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance.

In addition, as with any audit, there remained a higher risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors 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.




Julian Duffill FCA (Senior Statutory Auditor)
for and on behalf of Mander Duffill
Chartered Accountants & Statutory Auditor
The Old Post Office
41-43 Market Place
Chippenham
Wiltshire
SN15 3HR

23 December 2025

Dispak Limited (Registered number: 02050242)

Statement of Comprehensive
Income
for the Year Ended 31 March 2025

31.3.25 31.3.24
Notes £    £   

TURNOVER 13,940,172 13,384,021

Cost of sales 11,056,707 10,039,917
GROSS PROFIT 2,883,465 3,344,104

Administrative expenses 2,441,021 2,063,581
OPERATING PROFIT 4 442,444 1,280,523

Interest receivable and similar income 25,353 20,067
467,797 1,300,590

Interest payable and similar expenses 5 - 91
PROFIT BEFORE TAXATION 467,797 1,300,499

Tax on profit 6 125,296 332,538
PROFIT FOR THE FINANCIAL YEAR 342,501 967,961

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

342,501

967,961

Dispak Limited (Registered number: 02050242)

Balance Sheet
31 March 2025

31.3.25 31.3.24
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 8 864,909 2,329,070
Investments 9 3,000 3,000
867,909 2,332,070

CURRENT ASSETS
Stocks 10 603,071 562,186
Debtors 11 3,225,025 1,945,237
Cash at bank and in hand 2,035,866 1,564,301
5,863,962 4,071,724
CREDITORS
Amounts falling due within one year 12 2,937,552 2,705,535
NET CURRENT ASSETS 2,926,410 1,366,189
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,794,319

3,698,259

PROVISIONS FOR LIABILITIES 14 216,226 266,039
NET ASSETS 3,578,093 3,432,220

CAPITAL AND RESERVES
Called up share capital 15 101,500 101,500
Retained earnings 16 3,476,593 3,330,720
SHAREHOLDERS' FUNDS 3,578,093 3,432,220

The financial statements were approved by the Board of Directors and authorised for issue on 22 December 2025 and were signed on its behalf by:




Mrs S A Melling - Director



J G Melling - Director


Dispak Limited (Registered number: 02050242)

Statement of Changes in Equity
for the Year Ended 31 March 2025

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 April 2023 101,500 2,532,035 2,633,535

Changes in equity
Dividends - (169,276 ) (169,276 )
Total comprehensive income - 967,961 967,961
Balance at 31 March 2024 101,500 3,330,720 3,432,220

Changes in equity
Dividends - (196,628 ) (196,628 )
Total comprehensive income - 342,501 342,501
Balance at 31 March 2025 101,500 3,476,593 3,578,093

Dispak Limited (Registered number: 02050242)

Notes to the Financial Statements
for the Year Ended 31 March 2025

1. STATUTORY INFORMATION

Dispak Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Financial Reporting Standard 102 - reduced disclosure exemptions
The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

the requirements of Section 7 Statement of Cash Flows;
the requirements of paragraphs 11.42, 11.44, 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and
11.48(c);
the requirements of paragraphs 12.26, 12.27, 12.29(a), 12.29(b) and 12.29A.

Preparation of consolidated financial statements
The financial statements contain information about Dispak Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 400 of the Companies Act 2006 from the requirements to prepare consolidated financial statements as it and its subsidiary undertaking are included by full consolidation in the consolidated financial statements of its parent, Dispak Group Limited, Units 3-5, 2 Porte Marsh Road, Porte Marsh Industrial Estate, Calne, Wiltshire. SN11 9BW..

Turnover
Turnover comprises the fair value of the consideration received or receivable for the sale of goods
and provision of services in the ordinary course of the company's activities. Turnover is shown net of
sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
- the amount of revenue can be reliably measured;
- it is probable that future economic benefits will flow to the entity;
- and specific criteria have been met for each of the company's activities.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 2% on cost
Plant and machinery - at varying rates on cost
Furniture, fixtures and fittings - at varying rates on cost
Motor vehicles - 25% on cost
Computer equipment - 15% on cost

Dispak Limited (Registered number: 02050242)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2025

2. ACCOUNTING POLICIES - continued

Investments in subsidiaries
Investments in equity shares which are publicly traded or where the fair value can be measured
reliably are initially measured at fair value, with changes in fair value recognised in profit or loss.
Investments in equity shares which are not publicly traded and where fair value cannot be measured
reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective
interest method. Dividends on equity securities are recognised in income when receivable.

Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost
is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable,
direct labour costs and those overheads that have been incurred in bringing the stocks to their present
location and condition. At each reporting date, stocks are assessed for impairment. If stocks are
impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the
impairment loss is recognised immediately in profit or loss.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the
date of the transaction. Monetary assets and liabilities denominated in foreign currencies are
retranslated into the respective functional currency of the entity at the rates prevailing on the reporting
period date. Non-monetary items carried at fair value that are denominated in foreign currencies are
retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Dispak Limited (Registered number: 02050242)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2025

2. ACCOUNTING POLICIES - continued

Pension costs and other post-retirement benefits
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension
fund and the company has no legal or constructive obligation to pay further contributions even if the
fund does not hold sufficient assets to pay all employees the benefits relating to employee service in
the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they
are due. If contribution payments exceed the contribution due for service, the excess is recognised as
a prepayment.

Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly
liquid investments that are readily convertible to a known amount of cash and are subject to an
insignificant risk of change in value.

Debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the
ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at
amortised cost using the effective interest method, less provision for impairment. A provision for the
impairment of trade debtors is established when there is objective evidence that the company will not
be able to collect all amounts due according to the original terms of the receivables.

Creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary
course of business from suppliers. Trade creditors are classified as current liabilities if the company
does not have an unconditional right, at the end of the reporting period, to defer settlement of the
creditor for at least twelve months after the reporting date. If there is an unconditional right to defer
settlement for at least twelve months after the reporting date, they are presented as non-current
liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at
amortised cost using the effective interest method.

Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs.
Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between
the proceeds, net of transaction costs, and the amount due on redemption being recognised as a
charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest
payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer
settlement of the liability for at least twelve months after the reporting date.

Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash
or other resources received or receivable, net of the direct costs of issuing the equity instruments. If
payment is deferred and the time value of money is material, the initial measurement is on a present
value basis.

Dividends
Dividend distribution to the company’s shareholders is recognised as a liability in the financial
statements in the reporting period in which the dividends are declared.

Dispak Limited (Registered number: 02050242)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2025

3. EMPLOYEES AND DIRECTORS
31.3.25 31.3.24
£    £   
Wages and salaries 821,953 790,516
Social security costs 81,011 82,192
Other pension costs 79,614 74,138
982,578 946,846

The average number of employees during the year was as follows:
31.3.25 31.3.24

Employees and directors 25 25

31.3.25 31.3.24
£    £   
Directors' remuneration 21,257 34,343

4. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

31.3.25 31.3.24
£    £   
Depreciation - owned assets 305,240 276,789
Profit on disposal of fixed assets - (7,425 )
Auditors' remuneration 10,900 10,000
Foreign exchange differences (10,442 ) (15,449 )

5. INTEREST PAYABLE AND SIMILAR EXPENSES
31.3.25 31.3.24
£    £   
Interest on tax paid late - 91

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
31.3.25 31.3.24
£    £   
Current tax:
UK corporation tax 175,109 169,945

Deferred tax (49,813 ) 162,593
Tax on profit 125,296 332,538

Dispak Limited (Registered number: 02050242)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2025

6. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

31.3.25 31.3.24
£    £   
Profit before tax 467,797 1,300,499
Profit multiplied by the standard rate of corporation tax in the UK of
25% (2024 - 25%)

116,949

325,125

Effects of:
Expenses not deductible for tax purposes 7,118 8,727
Structures and building allowance (1,565 ) (1,314 )
Depreciation on non capital allowance assets 2,794 -
Total tax charge 125,296 332,538

7. DIVIDENDS
31.3.25 31.3.24
£    £   
Ordinary A shares of £1 each
Dividend - paid in the year 164,628 133,276
Ordinary B shares of £1 each
Dividend - paid in the year 8,000 12,000
Ordinary C shares of £1 each
Dividend - paid in the year 24,000 24,000
196,628 169,276

8. TANGIBLE FIXED ASSETS
Freehold Long Plant and
property leasehold machinery
£    £    £   
COST
At 1 April 2024 1,335,544 15,106 1,315,538
Additions - - 37,511
Disposals (1,335,544 ) (15,106 ) -
At 31 March 2025 - - 1,353,049
DEPRECIATION
At 1 April 2024 70,630 15,106 378,920
Charge for year 11,178 - 260,559
Eliminated on disposal (81,808 ) (15,106 ) -
At 31 March 2025 - - 639,479
NET BOOK VALUE
At 31 March 2025 - - 713,570
At 31 March 2024 1,264,914 - 936,618

Dispak Limited (Registered number: 02050242)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2025

8. TANGIBLE FIXED ASSETS - continued

Furniture,
fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1 April 2024 82,893 59,067 113,396 2,921,544
Additions 12,254 36,270 8,780 94,815
Disposals (4,192 ) - (78,315 ) (1,433,157 )
At 31 March 2025 90,955 95,337 43,861 1,583,202
DEPRECIATION
At 1 April 2024 16,028 7,383 104,407 592,474
Charge for year 15,678 15,127 2,698 305,240
Eliminated on disposal (4,192 ) - (78,315 ) (179,421 )
At 31 March 2025 27,514 22,510 28,790 718,293
NET BOOK VALUE
At 31 March 2025 63,441 72,827 15,071 864,909
At 31 March 2024 66,865 51,684 8,989 2,329,070

9. FIXED ASSET INVESTMENTS
Shares in
group
undertaking
£   
COST
At 1 April 2024
and 31 March 2025 3,000
NET BOOK VALUE
At 31 March 2025 3,000
At 31 March 2024 3,000

The company's investments at the Balance Sheet date in the share capital of companies include the following:

Dispak (Southern) Limited
Registered office: Units 3-5 2 Porte Marsh Road, Porte Marsh Industrial Estate, Calne, Wiltshire, United Kingdom, SN11 9BW
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00
31.3.25 31.3.24
£    £   
Aggregate capital and reserves 1,000 1,000

Dispak Limited (Registered number: 02050242)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2025

9. FIXED ASSET INVESTMENTS - continued

Dispak (Midlands) Limited
Registered office: Units 3-5 2 Porte Marsh Road, Porte Marsh Industrial Estate, Calne, Wiltshire, United Kingdom, SN11 9BW
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00
31.3.25 31.3.24
£    £   
Aggregate capital and reserves 1,000 1,000

Dispak (Northern) Limited
Registered office: Units 3-5 2 Porte Marsh Road, Porte Marsh Industrial Estate, Calne, Wiltshire, United Kingdom, SN11 9BW
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00
31.3.25 31.3.24
£    £   
Aggregate capital and reserves 1,000 1,000

10. STOCKS
31.3.25 31.3.24
£    £   
Stocks 603,071 562,186

11. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.25 31.3.24
£    £   
Trade debtors 1,371,530 1,342,703
Amounts owed by group undertakings 1,273,789 500
Other debtors 2,892 -
Amts owed by related parties 461,633 461,633
Prepayments 115,181 140,401
3,225,025 1,945,237

12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.25 31.3.24
£    £   
Trade creditors 1,559,224 1,621,183
Social security and other taxes 424,622 471,761
Other creditors 184,058 203,798
Accrued expenses 769,648 408,793
2,937,552 2,705,535

Dispak Limited (Registered number: 02050242)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2025

13. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
31.3.25 31.3.24
£    £   
Within one year 379,760 147,868
Between one and five years 1,211,022 390,782
In more than five years 2,220,000 -
3,810,782 538,650

14. PROVISIONS FOR LIABILITIES
31.3.25 31.3.24
£    £   
Deferred tax
Accelerated capital allowances 216,226 266,039

Deferred
tax
£   
Balance at 1 April 2024 266,039
Provided during year (49,813 )
Balance at 31 March 2025 216,226

15. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.3.25 31.3.24
value: £    £   
100,000 Ordinary A £1 100,000 100,000
750 Ordinary B £1 750 750
750 Ordinary C £1 750 750
101,500 101,500

16. RESERVES
Retained
earnings
£   

At 1 April 2024 3,330,720
Profit for the year 342,501
Dividends (196,628 )
At 31 March 2025 3,476,593

Retained earnings - includes all current and prior period retained profits and losses.

17. ULTIMATE PARENT COMPANY

Dispak Group Limited is regarded by the directors as being the company's ultimate parent company.

18. RELATED PARTY DISCLOSURES

Dispak Limited (Registered number: 02050242)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2025

18. RELATED PARTY DISCLOSURES - continued

Other related parties
31.3.25 31.3.24
£    £   
Amount due from related party 461,633 461,633

Loans to other related parties are interest free and repayable on demand.

19. ULTIMATE CONTROLLING PARTY

Mrs S A Melling is deemed to be the ultimate controlling party by virtue of her controlling ownership of the issued share capital.