Medisave (UK) Limited 04088271 false 2024-01-01 2024-12-31 2024-12-31 The principal activity of the company is the sale of medical products. Digita Accounts Production Advanced 6.30.9574.0 true true true Class 1 Class 2 Class 3 false 04088271 2024-01-01 2024-12-31 04088271 2024-12-31 04088271 bus:Director7 2024-12-31 04088271 bus:OrdinaryShareClass1 2024-12-31 04088271 core:RetainedEarningsAccumulatedLosses 2024-12-31 04088271 core:ShareCapital 2024-12-31 04088271 core:CurrentFinancialInstruments 2024-12-31 04088271 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 04088271 core:Non-currentFinancialInstruments 2024-12-31 04088271 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 04088271 core:BetweenTwoFiveYears 2024-12-31 04088271 core:WithinOneYear 2024-12-31 04088271 core:OtherPropertyPlantEquipment 2024-12-31 04088271 core:DeferredTaxation 2024-12-31 04088271 bus:FRS102 2024-01-01 2024-12-31 04088271 bus:Audited 2024-01-01 2024-12-31 04088271 bus:FullAccounts 2024-01-01 2024-12-31 04088271 bus:RegisteredOffice 2024-01-01 2024-12-31 04088271 bus:CompanySecretaryDirector1 2024-01-01 2024-12-31 04088271 bus:Director1 2024-01-01 2024-12-31 04088271 bus:Director3 2024-01-01 2024-12-31 04088271 bus:Director4 2024-01-01 2024-12-31 04088271 bus:Director5 2024-01-01 2024-12-31 04088271 bus:Director6 2024-01-01 2024-12-31 04088271 bus:Director7 2024-01-01 2024-12-31 04088271 bus:OrdinaryShareClass1 2024-01-01 2024-12-31 04088271 bus:Consolidated 2024-01-01 2024-12-31 04088271 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 04088271 bus:Agent1 2024-01-01 2024-12-31 04088271 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 04088271 core:ShareCapital 2024-01-01 2024-12-31 04088271 core:PlantEquipmentOtherAssetsUnderOperatingLeases 2024-01-01 2024-12-31 04088271 core:ReportableOperatingSegment1 2024-01-01 2024-12-31 04088271 core:ReportableOperatingSegment2 2024-01-01 2024-12-31 04088271 core:ReportableOperatingSegment3 2024-01-01 2024-12-31 04088271 core:OtherPropertyPlantEquipment 2024-01-01 2024-12-31 04088271 core:PlantMachinery 2024-01-01 2024-12-31 04088271 core:DeferredTaxation 2024-01-01 2024-12-31 04088271 core:UKTax 2024-01-01 2024-12-31 04088271 1 2024-01-01 2024-12-31 04088271 countries:England 2024-01-01 2024-12-31 04088271 2023-12-31 04088271 core:RetainedEarningsAccumulatedLosses 2023-12-31 04088271 core:ShareCapital 2023-12-31 04088271 core:OtherPropertyPlantEquipment 2023-12-31 04088271 core:DeferredTaxation 2023-12-31 04088271 2023-01-01 2023-12-31 04088271 2023-12-31 04088271 bus:OrdinaryShareClass1 2023-12-31 04088271 core:CurrentFinancialInstruments 2023-12-31 04088271 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 04088271 core:CurrentFinancialInstruments core:WithinOneYear core:PreviouslyStatedAmount 2023-12-31 04088271 core:CurrentFinancialInstruments core:PreviouslyStatedAmount 2023-12-31 04088271 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 04088271 core:Non-currentFinancialInstruments core:AfterOneYear core:PreviouslyStatedAmount 2023-12-31 04088271 core:Non-currentFinancialInstruments core:PreviouslyStatedAmount 2023-12-31 04088271 core:BetweenTwoFiveYears 2023-12-31 04088271 core:WithinOneYear 2023-12-31 04088271 core:OtherPropertyPlantEquipment 2023-12-31 04088271 core:PreviouslyStatedAmount 2023-12-31 04088271 core:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 04088271 core:ShareCapital 2023-01-01 2023-12-31 04088271 core:PlantEquipmentOtherAssetsUnderOperatingLeases core:PreviouslyStatedAmount 2023-01-01 2023-12-31 04088271 core:PreviouslyStatedAmount 2023-01-01 2023-12-31 04088271 core:UKTax core:PreviouslyStatedAmount 2023-01-01 2023-12-31 04088271 2022-12-31 04088271 core:RetainedEarningsAccumulatedLosses 2022-12-31 04088271 core:ShareCapital 2022-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04088271

Medisave (UK) Limited

Annual Report and Financial Statements

for the Year Ended 31 December 2024

 

Medisave (UK) Limited

Contents

Company Information

1

Strategic Report

2

Directors' Report

3

Statement of Directors' Responsibilities

4

Independent Auditor's Report

5 to 8

Profit and Loss Account

9

Statement of Comprehensive Income

10

Balance Sheet

11

Statement of Changes in Equity

12

Statement of Cash Flows

13

Notes to the Financial Statements

14 to 28

Detailed Profit and Loss Account

29 to 31

 

Medisave (UK) Limited

Company Information

Directors

Mrs Melissa Helen Denton-Benson

Mr Graham Andrew Wright

Mr Matthew James Denton

Mrs Nicola Jane Wright

Mr Nathan Castle

Mrs Emily Bush

Mr Ashley Newman

Company secretary

Mr Graham Andrew Wright

Registered office

Medisave House,
Mercery Rd,
Weymouth
Dorset
DT3 5FA

Business address
 

Medisave House,
Mercery Rd,
Weymouth
Dorset
DT3 5FA

Accountants

Winsor Associates 20 Vespasian Way
Dorchester
Dorset
DT1 2RD

Auditors

Scott Vevers Ltd
Chartered Accoutants 65 East Street
Bridport
Dorset
DT6 3LB

 

Medisave (UK) Limited

Strategic Report for the Year Ended 31 December 2024

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

Principal activity

The principal activity of the company is the sale of medical products.

Fair review of the business, development and performance

Medisave (UK) Limited derives income from the sale of Covid related medical equipment and PPE to the UK and non-uk markets.Non UK market sales make up less than 0.058% (PY less than 0.00052%) of the total. There is also the company's share of profit from the Medisave UK partnership. In addition the company holds the Pharmaceutical Licence that the partnership requires to sell pharmaceutical products. A licence fee is paid by the partnership to the company. There is also a small amount received from renting to the partnership the plant and equipment owned by the company.

The year's results for the company, set out on page 9, show a profit before tax of £445,698 compared with a profit before tax of £1,338,447 for the previous year ended 31 December 2023.

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

Financial KPIs

Unit

2024

2023

Profit for the year

£

445,698

1,338,447

Gross assets

£

15,497,943

15,038,919

Net assets

£

13,618,734

13,311,856

Current ratio

1.43

1.69

Principal risks and uncertainties

The company's principal financial instruments comprise cash at bank, stock, receivables and payables and the main purpose of these instruments is to finance the company's operations. The policy of the company is to ensure that credit risk and cash flow risks are minimised. Credit and cash flow risk is mitigated by proactive credit management policies of all receivables. Liquidity risk in respect of payables is managed by ensuring sufficient funds are available to meet amounts due. As a result of these objectives and policies, the directors' consider that the company's overall exposure to financial risk is low.

Approved and authorised by the Board on 23 December 2025 and signed on its behalf by:
 

.........................................
Mr Graham Andrew Wright
Company secretary and director

 

Medisave (UK) Limited

Directors' Report for the Year Ended 31 December 2024

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

Directors of the company

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

Mrs Melissa Helen Denton-Benson

Mr Graham Andrew Wright - Company secretary and director

Mr Matthew James Denton

Mrs Nicola Jane Wright

Mr Nathan Castle

Mrs Emily Bush

Mr Ashley Newman (appointed 1 December 2024)

Disclosure of information to the auditors

Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditors are unaware.

Reappointment of auditors

In accordance with section 485 of the Companies Act 2006, a resolution for the re-appointment of Scott Vevers Ltd as auditors of the company is to be proposed at a General Meeting.

Approved and authorised by the Board on 23 December 2025 and signed on its behalf by:
 

.........................................
Mr Graham Andrew Wright
Company secretary and director

 

Medisave (UK) Limited

Statement of Directors' Responsibilities

The directors acknowledge their responsibilities for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the 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 apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

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.

 

Medisave (UK) Limited

Independent Auditor's Report to the Members of Medisave (UK) Limited

Opinion

We have audited the financial statements of Medisave (UK) Limited (the 'company') for the year ended 31 December 2024, which comprise the Profit and Loss Account, Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Statement of Cash Flows, 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 December 2024 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 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 director's 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 original financial statements were 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 included in the annual report, other than the financial statements and our auditor’s report 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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

 

Medisave (UK) Limited

Independent Auditor's Report to the Members of Medisave (UK) Limited

Opinion on other matter 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.

Matters on which we are required to report by exception

In the light of our 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 and the Directors' Report.

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 4], 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.

 

Medisave (UK) Limited

Independent Auditor's Report to the Members of Medisave (UK) Limited

Auditor Responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

- 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 identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the company sector;
- we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, taxation legislation and data protection, employment and health and safety legislation;
- we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
- identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected, and 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
- reading the minutes of meetings of those charged with governance;
- enquiring of management as to actual and potential litigation and claims.

 

 

Medisave (UK) Limited

Independent Auditor's Report to the Members of Medisave (UK) Limited

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission, or misrepresentation.

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 auditor’s report.
 

Use of our report

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

......................................
Marcus Cridland BA (Hons) FCA (Senior Statutory Auditor)
For and on behalf of Scott Vevers Ltd, Statutory Auditor

65 East Street
Bridport
Dorset
DT6 3LB

23 December 2025

 

Medisave (UK) Limited

Profit and Loss Account for the Year Ended 31 December 2024

Note

2024
£

2023
£

Turnover

3

9,544,902

9,103,607

Cost of sales

 

(7,178,838)

(6,232,033)

Gross profit

 

2,366,064

2,871,574

Administrative expenses

 

(1,942,820)

(1,549,123)

Operating profit

4

423,244

1,322,451

Other interest receivable and similar income

5

22,454

16,187

Interest payable and similar expenses

6

-

(191)

   

22,454

15,996

Profit before tax

 

445,698

1,338,447

Tax on profit

10

(139,180)

(318,191)

Profit for the financial year

 

306,518

1,020,256

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

Medisave (UK) Limited

Statement of Comprehensive Income for the Year Ended 31 December 2024

2024
£

2023
£

Profit for the year

306,518

1,020,256

Total comprehensive income for the year

306,518

1,020,256

 

Medisave (UK) Limited

(Registration number: 04088271)
Balance Sheet as at 31 December 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

11

65,067

76,550

Investments

12

835

-

Other financial assets

13

13,473,172

12,976,047

 

13,539,074

13,052,597

Current assets

 

Stocks

14

1,324,047

1,328,462

Debtors

15

571,348

657,860

Cash at bank and in hand

 

63,474

-

 

1,958,869

1,986,322

Creditors: Amounts falling due within one year

17

(1,371,048)

(1,174,289)

Net current assets

 

587,821

812,033

Total assets less current liabilities

 

14,126,895

13,864,630

Creditors: Amounts falling due after more than one year

17

(492,254)

(533,637)

Provisions for liabilities

18

(16,267)

(19,137)

Net assets

 

13,618,374

13,311,856

Capital and reserves

 

Called up share capital

100

100

Retained earnings

13,618,274

13,311,756

Shareholders' funds

 

13,618,374

13,311,856

Approved and authorised by the Board on 23 December 2025 and signed on its behalf by:
 

.........................................
Mr Graham Andrew Wright
Company secretary and director

 

Medisave (UK) Limited

Statement of Changes in Equity for the Year Ended 31 December 2024

Share capital
£

Retained earnings
£

Total
£

At 1 January 2024

100

13,311,756

13,311,856

Profit for the year

-

306,518

306,518

At 31 December 2024

100

13,618,274

13,618,374

Share capital
£

Retained earnings
£

Total
£

At 1 January 2023

100

12,291,500

12,291,600

Profit for the year

-

1,020,256

1,020,256

At 31 December 2023

100

13,311,756

13,311,856

 

Medisave (UK) Limited

Statement of Cash Flows for the Year Ended 31 December 2024

Note

2024
£

2023
£

Cash flows from operating activities

Profit for the year

 

306,518

1,020,256

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

4

11,483

13,508

Changes in fair value of investment property

(497,125)

(1,263,663)

 

(179,124)

(229,899)

Working capital adjustments

 

Decrease in stocks

14

4,415

961,282

Decrease in trade debtors

15

85,677

256,167

Increase/(decrease) in trade creditors

17

155,376

(989,576)

(Decrease)/increase in provisions

18

(2,870)

2,026

Net cash flow from operating activities

 

63,474

-

Net increase in cash and cash equivalents

 

63,474

-

Cash and cash equivalents at 1 January

 

-

-

Cash and cash equivalents at 31 December

 

63,474

-

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
Medisave House,
Mercery Rd,
Weymouth
Dorset
DT3 5FA

The principal place of business is:
Medisave House,
Mercery Rd,
Weymouth
Dorset
DT3 5FA

These financial statements were authorised for issue by the Board on 23 December 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland and the Companies Act 2006'.

These financial statements for the year ended 31 December 2022 are the first financial statements of Medisave (UK) Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 January 2021. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

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.

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

Foreign currency transactions and balances

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.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets over their estimated useful lives as follows:

Asset class

Depreciation method and rate

Plant and equipment

15% reducing balance

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024


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

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is earned at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments are held at cost less accumulated impairment losses.

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.

Trade 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.

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the weighted average 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 inventories 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.

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

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

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

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

Basic financial assets
Basic financial assets, which include debtors and cash end bank balances, ore initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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

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

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

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

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




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

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair valueon 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.

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

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

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

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

Basic financial assets
Basic financial assets, which include debtors and cash end bank balances, ore initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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

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

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

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

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




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

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair valueon 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable 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.

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

Defined contribution pension obligation

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.

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

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.

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

3

Revenue

The analysis of the company's revenue for the year from continuing operations is as follows:

2024
 £

2023
 £

Sale of goods

9,544,902

9,103,607

The analysis of the company's turnover for the year by market is as follows:

UK

9,540,815

9,102,112

Europe

4,087

1,452

Rest of the world

-

43

9,544,902

9,103,607

4

Operating profit

Arrived at after charging/(crediting)

2024
 £

2023
 £

Depreciation expense

11,483

13,508

Foreign exchange gains

(3,699)

(550)

Operating lease expense - plant and machinery

8,914

3,844

Operating lease expense - other

15,006

17,912

5

Other interest receivable and similar income

2024
 £

2023
 £

Other finance income

22,454

16,187

6

Interest payable and similar expenses

2024
 £

2023
 £

Interest expense on other finance liabilities

-

191

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

7

Staff costs

The aggregate payroll costs (including directors' remuneration) were as follows:

2024
 £

2023
 £

Wages and salaries

788,538

671,350

Social security costs

61,011

51,720

Pension costs, defined contribution scheme

14,811

12,259

864,360

735,329

The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:

2024
No.

2023
No.

Production

6

5

Administration and support

12

10

Research and development

3

2

Sales

25

22

Marketing

13

10

Distribution

42

39

Other departments

25

22

126

110

There were no directors to whom retirement benefits under money purchase schemes were accruing.

8

Directors' remuneration

The directors' remuneration for the year was as follows:

2024
 £

2023
 £

Remuneration

40,122

19,025

Contributions paid to money purchase schemes

446

-

40,568

19,025

9

Auditors' remuneration

2024
 £

2023
 £

Audit of the financial statements

32,800

33,887


 

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

10

Taxation

Tax charged/(credited) in the income statement

2024
 £

2023
 £

Current taxation

UK corporation tax

142,050

316,165

Deferred taxation

Arising from origination and reversal of timing differences

(2,870)

2,026

Tax expense in the income statement

139,180

318,191

11

Tangible assets

Plant and equipment
£

Total
£

Cost or valuation

At 1 January 2024

129,188

129,188

At 31 December 2024

129,188

129,188

Depreciation

At 1 January 2024

52,638

52,638

Charge for the year

11,483

11,483

At 31 December 2024

64,121

64,121

Carrying amount

At 31 December 2024

65,067

65,067

At 31 December 2023

76,550

76,550

12

Investments

2024
 £

2023
 £

Investment in subsidiary - 1000 1 euro shares in Medisave EU Holding B.V. a company incorporated in the Netherlands registered number 91692822

835

-

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

13

Other Financial Assets

Investment in the Medisave UK Partnership
£

Total
£

Cost or valuation

At 1 January 2024

12,976,047

12,976,047

Movement in year

497,125

497,125

At 31 December 2024

13,473,172

13,473,172

As well as its own trading activities, the company is a partner in the Medisave UK Partnership. The investment represents the company's current and capital accounts as shown in the Partnership accounts. As a partner the company provides security for partnership loans which appear in these accounts. Details of the security given are shown in Note 20 of these accounts. The partnership's principal place of business is Medisave House, Mercery Road, Weymouth DT3 5FA.

 

14

Stocks

2024
 £

2023
 £

Other inventories

1,324,047

1,328,462

15

Debtors

Current

Note

2024
£

2023
£

Trade debtors

 

539,156

578,770

Amounts owed by related parties

22

(835)

-

Other debtors

 

33,027

79,090

   

571,348

657,860

16

Cash and cash equivalents

2024
 £

2023
 £

Cash at bank

63,474

-

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

17

Creditors

Note

2024
 £

2023
 £

Due within one year

 

Loans and borrowings

20

55,950

82,907

trade creditors

 

1,166,574

952,166

Social security and other taxes

 

93,120

97,045

Outstanding defined contribution pension costs

 

2,904

2,459

Accrued expenses

 

52,500

39,712

 

1,371,048

1,174,289

Due after one year

 

Loans and borrowings

20

492,254

533,637

18

Provisions for liabilities

Deferred tax
£

Total
£

At 1 January 2024

19,137

19,137

Increase (decrease) in existing provisions

(2,870)

(2,870)

At 31 December 2024

16,267

16,267

19

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

       
 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

20

Loans and borrowings

2024
 £

2023
 £

Non-current loans and borrowings

Bank borrowings

492,254

533,637

2024
 £

2023
 £

Current loans and borrowings

Bank borrowings

43,000

69,957

Other borrowings

12,950

12,950

55,950

82,907

Charges given in support of bank borrowings

In respect of a mortgage with HSBC PLC, a charge created 12 August 2019 for "all that freehold property known as Unit 5, Weymouth Gateway, Weymouth , DT3 5HJ. The Debt which is secured on the Property is all money and liabilities whatever, whenever and however incurred, and whether now or in the future due, or becoming due, from the Borrower to the Bank including but not limited to
overdrafts, personal and other loans or facilities and further advances of money.

In respect of a mortgage with HSBC PLC, a charge created 15 May 2013 for "the Freehold Property known as Unit H5, Weymouth Gateway, Dorchester Road, Weymouth HM Title Number DT257169 with the benefit of all rights, licenses, guarantees, rent, deposits, contracts, deeds, undertakings and warranties relating to the property, any shares or membership rights in any management company for the Property, any rental and other money payable under any lease, licence or other interest created in respect of the Property, and all other payments whatever in respect of the Property.

In respect of a debenture given to HSBC PLC dated 12 May 2009. The amount secured is "all monies due or to become due from the company to the chargee on any account whatsoever" and is a Fixed and floating charge over the undertaking and all property and assets present and future, including goodwill, book debts, uncalled capital, buildings, fixtures, fixed plant & machinery.

The total amounts owed to HSBC at 31 December 2024 was £535,254 (PY 2023 £603,594) shown above as due within one year £43,000 (PY 2023 £69,957) and due after more than one year £492,254 (PY 2023 £533,637).

21

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2024
£

2023
£

Not later than one year

4,938

19,333

Later than one year and not later than five years

7,767

7,040

12,705

26,373

The amount of non-cancellable operating lease payments recognised as an expense during the year was £15,006 (2023 - £23,301).

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

22

Related party transactions

Summary of transactions with entities with joint control or significant interest
Medisave US LLP - an entity under common control. Medisave (UK) supplies goods as well as a line of credit in the form of paying for transactions relating to Medisave US LLP. In 2024 the supply of goods totalled £454 (PY 2023 £4,151). The outstanding amount owed by Medisave US LLP at 31 December 2024 in respect of goods was £2 (PY 2023 £7,693). The transactions paid for on behalf of Medisave US LLP in 2024 totalled £78,414 (PY 2023 £53,314). The amount outstanding in respect of transactions paid at 31 December 2024 was £93,774 (PY £53,314)

Stethoscope Canada - an entity under common control. Medisave (UK) supplies goods as well as a line of credit in the form of paying for transactions relating to Stethoscope Canada. In 2024 the supply of goods totalled £0 (PY 2023 £15,018). The amount owed by Stethoscope Canada at 31 December 2024 in respect of goods was £14,280 (PY 2023 £15,018). The transactions paid for on behalf of Stethoscope Canada in 2024 totalled £5,128 (PY 2023 £2,733) . The amount outstanding in respect of transactions paid at 31 December 2024 was £7,727 (PY £2,733).

Medisave Australasia - an entity under significant influence. Medisave (UK) supplies goods as well as a line of credit in the form of paying for transactions relating to Medisave Australasia. In 2024 the supply of goods totalled £7,470 (PY 2023 £7,758). The outstanding amount owed by Medisave Australasia at 31 December 2024 in respect of goods was £44,855 (PY 2023 £44,991). The transactions paid for on behalf of Medisave Australasia in 2024 totalled £724 (PY 2023 £2,636) The amount outstanding in respect of transactions at 31 December 2024 was £3,542 (PY 2023 £2,964)

POD Technical Ltd - an entity under common control. Medisave (UK) Ltd supplies and purchases goods. In 2024 the supply of goods totalled £100 (PY 2023 £Nil) .The outstanding amount owed by POD Technical Ltd at 31 December 2024 in respect of goods supplies was £100 (PY2023 £Nil). In 2024 the purchase of goods from POD Technical Ltd totalled £50,343 (PY 2023 £25,927). The outstanding amount owed to POD Technical Ltd at 31 December 2024 was £2,032 (PY 2023 owing by £1,070)

Wessex Equity Partnership - an entity under significant influence. Medisave (UK) Ltd purchases services and for 2024 totalled £119,781 (PY 2023 £127819). The outstanding amount owed to Wessex Equity Partnership at 31 December 2024 was £18,628 (PY 2023 £34,666)

Medscope Medical Supplies Ltd - an entity under common control. Medisave (UK) supplies and purchases goods as well as a line of credit in the form of paying for transactions relating to Medscope Medical Supplies Ltd. In 2024 the supply of goods totalled £312 (PY 2023 £323,669).The outstanding amount owed by Medscope Medical Supplies Ltd as at 31 December 2024 in respect of goods supplies was £Nil (PY2023 £4,898). In 2024 the purchase of goods from Medscope Medical Supplies Ltd was £14,980 (PY 2023 £1,014l) The outstanding amount owed to Medscope Medical Supplies Limited at 31 December 2024 was £13,083 (PY 2023 £1,014l). The transactions paid for on behalf of Medscope Medical Supplies Ltd in 2024 totalled £20,398 (PY 2023 £54,672) The net position at 31 December 2024was that monies were due to Medscope Medical Supplies Ltd of £20,840 (PY 2023 £30,462)

 

Medisave (UK) Limited

Notes to the Financial Statements for the Year Ended 31 December 2024

Medipro Medical Products Limited - an entity under common control. Medisave (UK) supplies goods as well as a line of credit in the form of paying for transactions relating to Medipro Medical Products Limited. In 2024 the supply of goods totalled £37,166 (PY 2023 £45,722). The outstanding amount owed by Medipro Medical Products Limited at 31 December 2024 in respect of goods was £10,866 (PY 2023 £Nil ). The transactions paid for on behalf of Medipro Medical Products Limited in 2024 totalled £94 (PY 2023 £4,716) The amount outstanding owed to Medipro Medical Products Limited at 31 December 2024 was £153,805.

Wykeside Technologies Limited - an entity under significant influence - provides services and for 2024 totalled £8,071 (PY 2023 £10,224). The amount owed to Wykeside Technologies Limited at 31 December 2024 was £Nil (PY 2023 £Nil)

Medisave EU Germany - an entity under common control. Medisave (UK) supplies goods as well as a line of credit in the form of paying for transactions relating to Medisave EU Germany. In 2024 the supply of goods totalled £6,382 (PY 2023 £Nil). The outstanding amount owed by Medisave EU Germany at 31 December 2024 in respect of goods was £11,716 (PY 2023 £Nil ). The transactions paid for on behalf of Medisave EU Germany in 2024 totalled £3,572 (PY 2023 £4,486) The amount outstanding owed by Medisave EU Germany at 31 December 2024 was £13,814 (PY 2023 £10,771)

Medisave BV Netherlands - an entity under common control. Medisave (UK) supplies goods and in 2024 the supply of goods totalled £33,703 (PY 2023 £Nil). The outstanding amount owed by Medisave BV Netherlands at 31 December 2024 in respect of goods was £33,703 (PY 2023 £Nil).
 

 

Medisave (UK) Limited

Detailed Profit and Loss Account for the Year Ended 31 December 2024

2024
£

2023
£

Turnover (analysed below)

9,544,902

9,103,607

Cost of sales (analysed below)

(7,178,838)

(6,232,033)

Gross profit

2,366,064

2,871,574

Gross profit (%)

24.79%

31.54%

Administrative expenses

Employment costs (analysed below)

(864,360)

(735,329)

Establishment costs (analysed below)

(32,443)

(25,011)

General administrative expenses (analysed below)

(1,046,017)

(788,783)

(1,942,820)

(1,549,123)

Operating profit

423,244

1,322,451

Other interest receivable and similar income (analysed below)

22,454

16,187

Interest payable and similar charges (analysed below)

-

(191)

22,454

15,996

Profit before tax

445,698

1,338,447

 

Medisave (UK) Limited

Detailed Profit and Loss Account for the Year Ended 31 December 2024

2024
£

2023
£

   

Turnover

Share of partnership profit

46,086

281,438

Licence fee

221,123

431,698

Sale of goods

9,136,443

8,294,810

Carriage

118,284

68,645

Equipment hire

22,966

27,016

9,544,902

9,103,607

   

Cost of sales

Opening stock

1,337,513

2,289,744

Purchases and other direct costs

6,462,669

4,686,055

Discounts receivable

(44,914)

(40,000)

Closing stock

(1,324,047)

(1,337,513)

Packaging material

47,460

42,637

Freight and carriage

700,157

591,110

7,178,838

6,232,033

   

Employment costs

Wages and salaries (excluding directors)

748,416

652,325

Staff NIC (Employers)

60,083

51,720

Directors remuneration

40,122

19,025

Directors NIC (Employers)

928

-

Staff pensions (Defined contribution)

14,365

12,259

Directors pensions (Defined contribution)

446

-

864,360

735,329

   

Establishment costs

Rent

-

1,545

Rates

22,740

11,941

Water rates

526

448

Light, heat and power

9,177

11,077

32,443

25,011

   

General administrative expenses

Agency staff and other human resources

22,355

31,670

Staff training

1,766

2,148

Insurance

8,637

7,376

Property & equipment repairs,renewals & maintenance

20,004

11,604

Telephone

7,772

7,739

Website and computer costs

133,623

149,924

Printing, postage and stationery

3,524

2,991

Subscriptions and licences

1,001

1,763

 

Medisave (UK) Limited

Detailed Profit and Loss Account for the Year Ended 31 December 2024

2024
£

2023
£

   

Charitable donations

12

40

Hire of plant and machinery (Operating leases)

8,914

3,844

Lease of motor vehicles (Operating leases)

15,006

17,912

Hire of other assets (Spot hire)

-

11,979

Discounts allowable

80

245

Sundry expenses and staff refreshments

3,423

3,293

Waste collection and disposal

10,022

6,144

Motor expenses

5,139

8,619

Travel and subsistence

17,073

15,895

Advertising

592,058

311,225

Staff entertaining (allowable for tax)

4,876

4,719

Customer entertaining (disallowable for tax)

20

68

Accountancy fees

5,565

10,603

Auditor's remuneration - The audit of the company's annual accounts

32,800

33,887

Legal and regulatory fees

35,886

42,668

Bad debts written off

6,403

8,173

Bank charges

9,192

7,780

Euro bank charges

-

3

Transaction fees

93,082

73,513

Foreign currency (gains)

(3,699)

(550)

Depreciation of plant and equipment (owned)

11,483

13,508

1,046,017

788,783

   

Other interest receivable and similar income

Other interest receivable

22,454

16,187

   

Interest payable and similar expenses

Other interest payable

-

191