CMUK Visual Safety Limited

	Page
Strategic Report	1
Directors' Report	2
Independent Auditor's Report	3—6
Profit and Loss Account	7
Statement of Comprehensive Income	8
Balance Sheet	9
Statement of Changes in Equity	10
Statement of Cash Flows	11
Notes to the Statement of Cash Flows	12
Notes to the Financial Statements	13—18

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

Review of the Business

Turnover for the period to 31 March 2025 totalled £15,137,920 (2024 £13,310,697) which is a healthy increase in turnover.

The main financial KPI performance indicators that are used to monitor business performance are sales, gross profit margin and EBITDA.

The directors are fully satisfied with the results for the year against key performance indicators.

Principal Risks and Uncertainties

The company's operations are subject to significant laws and regulations that govern its continued trade and operations. The principle risk to the company is changes to these laws and regulations. The directors therefore place significant emphasis on ensuring that the company operates within its legal constraints.

Foreign currency exchange

Another risk relates to the purchases the company makes in foreign currencies. The company attempts to manage this via forward contracts, foreign bank accounts and buying when currencies are favourable.

Liquidity and cashflow

The directors regularly review the company's performance and cashflow, together with forecasts, buying and stock requirements. They consider the company has adequate headroom for the foreseeable future, ensuring adequate reserves are in place at all times.

Interest risk

The company has minimal exposure to interest risk due to its low requirement on debt financing.

Credit risk

The company ensures that the vetting process for customers is robust and adhered to, including credit checking. Trade debtors are closely monitored on an ongoing basis, reducing the exposure to minimal levels

On behalf of the board

Mr Martyn Bright

Director

23/12/2025

Page 1

Page 2

CMUK Visual Safety Limited

Company No. 03951452

Directors' Report For The Year Ended 31 March 2025

Directors' Report

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

Principal Activity

The company's principal activity continues to be that of the sale of health and safety products.

Directors

The directors who held office during the year were as follows:

Mr Martyn Bright

Mr Hugh McKenna

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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards, comprising FRS102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', 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 the financial statements the directors are required to:

select suitable accounting policies and then apply them consistently;
make judgments and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards, comprising FRS102, have been followed subject to any material departures disclosed and explained in the financial statements;
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.

The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Statement of Disclosure of Information to Auditors

In the case of each director in office at the date the Directors' Report is approved:

so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware; and
they have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information.

Independent Auditors

The auditors, mca Banbury Ltd, have indicated their willingness to continue in office and a resolution concerning their re-appointment will be proposed at the Annual General Meeting.

On behalf of the board

Mr Martyn Bright

Director

23/12/2025

Page 2

Page 3

Independent Auditor's Report

to the Members of

CMUK Visual Safety Limited

Independent Auditor's Report

Opinion

We have audited the financial statements of CMUK Visual Safety Limited for the year ended 31 March 2025 which comprise the Profit and Loss Account, Statement of Comprehensive Income, Balance Sheet, Statement of Changes of Equity, Cash Flow Statement and the related notes, 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 (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".

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 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 entity's ability to continue as a going concern for a period of at least 12 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. 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 Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

Page 3

Page 4

Independent Auditor's Report (continued)

to the Members of

CMUK Visual Safety 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 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:

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 or 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 Directors' Responsibilities Statement set out on page 2, 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.

Page 4

Page 5

Independent Auditor's Report (continued)

to the Members of

CMUK Visual Safety Limited

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.

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

The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations:

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding ofhow fraud might occur, by:

Making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspectedand alleged fraud; and

Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.To address the risk of fraud through management bias and override of controls, we:

Performed analytical procedures to identify any unusual or unexpected relationships;

Tested journal entries to identify unusual transactions;

Assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
Investigated the rationale behind significant or unusual transactions.In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

Agreeing financial statement disclosures to underlying supporting documentation

Enquiring of management as to actual and potential litigation and claims;

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management. Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.As part of an audit in accordance with ISAs (UK), we exercise professional judgement and maintain professional scepticism throughout the audit. We also:

Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company's internal control.

Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.

Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our Report of the Auditors to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our Report of the Auditors. However, future events or conditions may cause the company to cease to continue as a going concern.

Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

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

Page 5

Page 6

Independent Auditor's Report (continued)

to the Members of

CMUK Visual Safety Limited

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 that 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.

Martin Cox (Senior Statutory Auditor)

for and on behalf of mca Banbury Ltd , Statutory Auditor

23/12/2025

mca Banbury Ltd

Chartered Accountants and Registered Auditors

The American Barns, Banbury Road

Lighthorne, Warwick

Warwickshire

CV35 0AE

Page 6

Page 7

CMUK Visual Safety Limited

Profit and Loss Account

For The Year Ended 31 March 2025

Profit and Loss Account

		2025	2024
	Notes	£	£
TURNOVER	3	15,137,920	13,310,697
Cost of sales		(13,384,462 )	(9,793,219 )

GROSS PROFIT		1,753,458	3,517,478

Administrative expenses		(1,674,632 )	(3,353,706 )

OPERATING PROFIT	4	78,826	163,772
Loss on disposal of fixed assets		(3,686 )	-

PROFIT BEFORE TAXATION		75,140	163,772
Tax on Profit	7	(18,120 )	(48,967 )

PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR		57,020	114,805

The notes on pages 12 to 18 form part of these financial statements.

Page 7

Page 8

CMUK Visual Safety Limited

Statement of Comprehensive Income

For The Year Ended 31 March 2025

Statement of Comprehensive Income

	2025	2024
	£	£
PROFIT FOR THE FINANCIAL YEAR	57,020	114,805
OTHER COMPREHENSIVE INCOME FOR THE YEAR	-	-

TOTAL COMPREHENSIVE INCOME FOR THE YEAR	57,020	114,805

Page 8

Page 9

CMUK Visual Safety Limited

Balance Sheet

As At 31 March 2025

Balance Sheet

Registered number: 03951452

		2025		2024
	Notes	£	£	£	£
FIXED ASSETS
Tangible Assets	8		123,308		151,825

			123,308		151,825
CURRENT ASSETS
Stocks	9	3,487,098		3,115,828
Debtors	10	16,458,929		13,143,824
Cash at bank and in hand		360,719		296,568

		20,306,746		16,556,220
Creditors: Amounts Falling Due Within One Year	11	(19,453,658 )		(15,783,454 )

NET CURRENT ASSETS (LIABILITIES)			853,088		772,766

TOTAL ASSETS LESS CURRENT LIABILITIES			976,396		924,591

PROVISIONS FOR LIABILITIES
Deferred Taxation	12		(22,103 )		(27,318 )

NET ASSETS			954,293		897,273

CAPITAL AND RESERVES
Called up share capital	14		90		90
Other reserves			102,698		102,698
Profit and Loss Account			851,505		794,485

SHAREHOLDERS' FUNDS			954,293		897,273

On behalf of the board

Mr Martyn Bright

Director

23/12/2025

The notes on pages 12 to 18 form part of these financial statements.

Page 9

Page 10

CMUK Visual Safety Limited

Statement of Changes in Equity

For The Year Ended 31 March 2025

Statement of Changes in Equity

	Share Capital	Other reserves	Profit and Loss Account	Total
	£	£	£	£
As at 1 April 2023	90	102,698	679,680	782,468
Profit for the year and total comprehensive income	-	-	114,805	114,805

As at 31 March 2024 and 1 April 2024	90	102,698	794,485	897,273


Profit for the year and total comprehensive income	-	-	57,020	57,020

As at 31 March 2025	90	102,698	851,505	954,293

Page 10

Page 11

CMUK Visual Safety Limited

Statement of Cash Flows

For The Year Ended 31 March 2025

Statement of Cash Flows

		2025	2024
	Notes	£	£
Cash flows from operating activities
Net cash generated from/(used in) operations	1	145,183	(1,186,855 )
Tax paid		(46,160 )	(11,252 )

Net cash generated from/(used in) operating activities		99,023	(1,198,107 )

Cash flows from investing activities
Purchase of tangible assets		(37,527 )	(34,369 )
Proceeds from disposal of tangible assets		2,655	-

Net cash used in investing activities		(34,872 )	(34,369 )



Increase/(decrease) in cash and cash equivalents		64,151	(1,232,476 )
Cash and cash equivalents at beginning of year	2	296,568	1,529,044

Cash and cash equivalents at end of year	2	360,719	296,568

Page 11

Page 12

CMUK Visual Safety Limited

Notes to the Statement of Cash Flows

For The Year Ended 31 March 2025

Notes to the Statement of Cash Flows

1. Reconciliation of profit for the financial year to cash generated from/(used in) operations

	2025	2024
	£	£
Profit for the financial year	57,020	114,805
Adjustments for:
Tax on profit	18,120	48,967
Depreciation of tangible assets	59,703	63,439
Loss on disposal of tangible assets	3,686	-
Movements in working capital:
(Increase)/decrease in stocks	(371,270 )	781,000
Increase in trade and other debtors	(3,315,105 )	(2,689,282 )
Increase in trade and other creditors	3,693,029	494,216

Net cash generated from/(used in) operations	145,183	(1,186,855 )

2. Cash and cash equivalents

Cash and cash equivalents, as stated in the Statement of Cash Flows, relates to the following items in the Balance Sheet:

	2025	2024
	£	£
Cash at bank and in hand	360,719	296,568

3. Analysis of changes in net funds

	As at 1 April 2024	Cash flows	As at 31 March 2025
	£	£	£
Cash at bank and in hand	296,568	64,151	360,719

Page 12

Page 13

CMUK Visual Safety Limited

Notes to the Financial Statements

For The Year Ended 31 March 2025

Notes to the Financial Statements

1. General Information

CMUK Visual Safety Limited is a private company, limited by shares, incorporated in England & Wales, registered number 03951452 . The registered office is 1st Floor, Fleetsbridge House, Fleets Corner Business Park, Nuffield Road, Poole, Dorset, BH17 0LA.

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

All monetary amounts are rounded to the nearest pound.

2. Accounting Policies

2.1. Basis of Preparation of Financial Statements

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

2.2. Going Concern Disclosure

The directors have not identified any material uncertainties related to events or conditions that may cast significant doubt about the company's ability to continue as a going concern.

2.3. Turnover

Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.

Sale of goods

Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.

Rendering of services

Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

2.4. Tangible Fixed Assets and Depreciation

Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Leasehold	7 years Straight Line
Plant & Machinery	6 years Straight line
Motor Vehicles	5 years Straight Line
Fixtures & Fittings	5 years Straight Line
Computer Equipment	3 years Straight Line

2.5. Leasing and Hire Purchase Contracts

Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the profit and loss account as incurred.

Page 13

Page 14

CMUK Visual Safety Limited

Notes to the Financial Statements (continued)

For The Year Ended 31 March 2025

2.6. Stocks and Work in Progress

Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks.

Cost is determined using the first-in, first-out method. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.

Work in progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.

At the end of each reporting period stocks are assessed for impairment. If an item of stock is impaired, the identified stock is reduced to its selling price less costs to complete and sell and an impairment charge is recognised in the profit and loss account. Where a reversal of the impairment is required the impairment charge is reversed, up to the original impairment loss, and is recognised as a credit in the profit and loss account.

2.7. Cash and Cash Equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.

2.8. Financial Instruments

The company only enters into basic financial instruments that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable.

Basic financial assets and liabilities that are payable or receivable within one year, typically trade payables or receivables are measured, initially and subsequently, at the undiscounted amount of cash or other consideration, expected to be paid or received.

2.9. Foreign Currencies

Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.

2.10. Taxation

Corporation tax expense represents the sum of the tax currently payable and deferred tax.

The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.

Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.

Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.

Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.

Page 14

Page 15

CMUK Visual Safety Limited

Notes to the Financial Statements (continued)

For The Year Ended 31 March 2025

3. Turnover

Analysis of turnover by class of business is as follows:

	2025	2024
	£	£
Sales of Goods	15,137,920	13,310,697

Analysis of turnover by geographical market is as follows:

	2025	2024
	£	£
United Kingdom	15,137,920	13,310,697

	15,137,920	13,310,697

4. Operating Profit

The operating profit is stated after charging:

	2025	2024
	£	£
Bad debts	80,385	(7,919)
Research and Development Costs	906	-
Operating lease rentals	68,794	125,354
Depreciation of tangible fixed assets	59,703	63,439

5. Auditor's Remuneration

Remuneration received by the company's auditors and their associates during the year was as follows:

	2025	2024
	£	£
Audit Services
Audit of the company's financial statements	5,000	5,000


Other Services
Other non-audit services	2,500	2,500

6. Average Number of Employees

Average number of employees, including directors, during the year was: 2 (2024: 2)

7. Tax on Profit

	Tax Rate		2025	2024
The tax charge on the profit for the year was as follows:
	2025	2024	£	£
Current tax
UK Corporation Tax	25.0%	25.0%	23,335	46,159
Deferred Tax
Origination and reversal of timing differences			(5,215 )	2,808


Total tax charge for the period			18,120	48,967

...CONTINUED

Page 15

Page 16

CMUK Visual Safety Limited

Notes to the Financial Statements (continued)

For The Year Ended 31 March 2025

	2025	2024
The actual charge for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
	£	£
Profit before tax	75,140	163,772

Tax on profit at 25% (UK standard rate)	18,785	40,943
Expenses not deductible for tax purposes	-	283
Capital allowances	(665 )	7,741

Total tax charge for the period	18,120	48,967

8. Tangible Assets

	Land & Property
	Leasehold	Plant & Machinery	Fixtures & Fittings	Computer Equipment	Total
	£	£	£	£	£
Cost or Valuation
As at 1 April 2024	24,857	65,248	37,128	179,966	307,199
Additions	-	1,988	2,246	33,293	37,527
Disposals	-	(31,550 )	(9,060 )	(18,733 )	(59,343 )
Transfers	27,333	(536 )	(4,030 )	(22,767 )	-

As at 31 March 2025	52,190	35,150	26,284	171,759	285,383

Depreciation
As at 1 April 2024	6,023	39,031	19,022	91,298	155,374
Provided during the period	2,487	7,681	5,763	47,425	63,356
Disposals	-	(27,750 )	(9,682 )	(15,570 )	(53,002 )
On revaluations	(6,432 )	146	144	2,489	(3,653 )
Transfers	13,717	-	(2,525 )	(11,192 )	-

As at 31 March 2025	15,795	19,108	12,722	114,450	162,075

Net Book Value
As at 31 March 2025	36,395	16,042	13,562	57,309	123,308

As at 1 April 2024	18,834	26,217	18,106	88,668	151,825

9. Stocks

	2025	2024
	£	£
Finished goods	3,487,098	3,115,828

10. Debtors

	2025	2024
	£	£
Due within one year
Trade debtors	452,363	415,870
Amounts owed by group undertakings	15,433,971	12,250,019
Other debtors	572,595	477,935

	16,458,929	13,143,824

Page 16

Page 17

CMUK Visual Safety Limited

Notes to the Financial Statements (continued)

For The Year Ended 31 March 2025

11. Creditors: Amounts Falling Due Within One Year

	2025	2024
	£	£
Trade creditors	768,598	338,854
Amounts owed to group undertakings	17,691,496	14,601,527
Other creditors	598,219	787,764
Corporation tax	23,335	46,160
Taxation and social security	7,802	-
Accruals and deferred income	364,208	9,149

	19,453,658	15,783,454

12. Deferred Taxation

The provision for deferred tax is made up as follows:

	2025	2024
	£	£
Other timing differences	22,103	27,318

13. Provisions for Liabilities


	Deferred Tax	Total
	£	£
As at 1 April 2024	27,318	27,318
Utilised	(5,215 )	(5,215)

Balance at 31 March 2025	22,103	22,103

14. Share Capital

	2025	2024
	£	£
Allotted, Called up and fully paid	90	90

15. Other Commitments

The total of future minimum lease payments under non-cancellable operating leases are as following:

	2025	2024
	£	£
Not later than one year	-	100,417

	-	100,417

16. Related Party Disclosures

The company has taken advantage of exemption, under 33.1A of the Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland", not to disclose transactions with wholly owned subsidiaries within the group.

Page 17

Page 18

CMUK Visual Safety Limited

Notes to the Financial Statements (continued)

For The Year Ended 31 March 2025

17. Controlling Parties

The company's ultimate controlling party is Poole Bay Holdings Ltd by virtue of its 100% ownership of the issued share capital. Its registered office is 1st Floor, Fleetsbridge House, Fleets Corner Business Park, Nuffield Road, Poole, Dorset, United Kingdom, BH17 0LA.

The highest level at which consolidated accounts are prepared and published is Poole Bay Holdings Ltd and these accounts are available from the company's registered office address.

Page 18