PTP Accounts Production v25.2.0.378 05332880 Board of Directors 1.4.24 31.3.25 31.3.25 false true false false false true false iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 05332880 2024-03-31 05332880 2025-03-31 05332880 2024-04-01 2025-03-31 05332880 2023-03-31 05332880 2023-04-01 2024-03-31 05332880 2024-03-31 05332880 ns15:EnglandWales 2024-04-01 2025-03-31 05332880 ns14:PoundSterling 2024-04-01 2025-03-31 05332880 ns10:Director1 2024-04-01 2025-03-31 05332880 ns10:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 05332880 ns10:SmallEntities 2024-04-01 2025-03-31 05332880 ns10:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 05332880 ns10:SmallCompaniesRegimeForDirectorsReport 2024-04-01 2025-03-31 05332880 ns10:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 05332880 ns10:FullAccounts 2024-04-01 2025-03-31 05332880 1 2024-04-01 2025-03-31 05332880 ns10:Director2 2024-04-01 2025-03-31 05332880 ns10:Director4 2024-04-01 2025-03-31 05332880 ns10:RegisteredOffice 2024-04-01 2025-03-31 05332880 ns5:CurrentFinancialInstruments 2025-03-31 05332880 ns5:CurrentFinancialInstruments 2024-03-31 05332880 ns5:Non-currentFinancialInstruments 2025-03-31 05332880 ns5:Non-currentFinancialInstruments 2024-03-31 05332880 ns5:ShareCapital 2025-03-31 05332880 ns5:ShareCapital 2024-03-31 05332880 ns5:CapitalRedemptionReserve 2025-03-31 05332880 ns5:CapitalRedemptionReserve 2024-03-31 05332880 ns5:RetainedEarningsAccumulatedLosses 2025-03-31 05332880 ns5:RetainedEarningsAccumulatedLosses 2024-03-31 05332880 ns5:IntangibleAssetsOtherThanGoodwill 2024-04-01 2025-03-31 05332880 ns5:PatentsTrademarksLicencesConcessionsSimilar 2024-04-01 2025-03-31 05332880 ns5:ComputerSoftware 2024-04-01 2025-03-31 05332880 ns5:PlantMachinery 2024-04-01 2025-03-31 05332880 ns5:FurnitureFittings 2024-04-01 2025-03-31 05332880 ns5:MotorVehicles 2024-04-01 2025-03-31 05332880 ns5:ComputerEquipment 2024-04-01 2025-03-31 05332880 ns5:IntangibleAssetsOtherThanGoodwill 2024-03-31 05332880 ns5:IntangibleAssetsOtherThanGoodwill 2025-03-31 05332880 ns5:IntangibleAssetsOtherThanGoodwill 2024-03-31 05332880 ns5:PlantMachinery 2024-03-31 05332880 ns5:FurnitureFittings 2024-03-31 05332880 ns5:MotorVehicles 2024-03-31 05332880 ns5:ComputerEquipment 2024-03-31 05332880 ns5:PlantMachinery 2025-03-31 05332880 ns5:FurnitureFittings 2025-03-31 05332880 ns5:MotorVehicles 2025-03-31 05332880 ns5:ComputerEquipment 2025-03-31 05332880 ns5:PlantMachinery 2024-03-31 05332880 ns5:FurnitureFittings 2024-03-31 05332880 ns5:MotorVehicles 2024-03-31 05332880 ns5:ComputerEquipment 2024-03-31 05332880 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2025-03-31 05332880 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-03-31 05332880 ns5:BetweenOneTwoYears ns5:Non-currentFinancialInstruments 2025-03-31 05332880 ns5:BetweenOneTwoYears ns5:Non-currentFinancialInstruments 2024-03-31 05332880 ns5:Non-currentFinancialInstruments ns5:BetweenTwoFiveYears 2025-03-31 05332880 ns5:Non-currentFinancialInstruments ns5:BetweenTwoFiveYears 2024-03-31 05332880 ns5:WithinOneYear ns5:CurrentFinancialInstruments ns5:HirePurchaseContracts 2025-03-31 05332880 ns5:WithinOneYear ns5:CurrentFinancialInstruments ns5:HirePurchaseContracts 2024-03-31 05332880 ns5:BetweenOneFiveYears ns5:HirePurchaseContracts 2025-03-31 05332880 ns5:BetweenOneFiveYears ns5:HirePurchaseContracts 2024-03-31 05332880 ns5:HirePurchaseContracts 2025-03-31 05332880 ns5:HirePurchaseContracts 2024-03-31 05332880 ns5:WithinOneYear 2025-03-31 05332880 ns5:WithinOneYear 2024-03-31 05332880 ns5:BetweenOneFiveYears 2025-03-31 05332880 ns5:BetweenOneFiveYears 2024-03-31 05332880 ns5:AllPeriods 2025-03-31 05332880 ns5:AllPeriods 2024-03-31 05332880 ns5:DeferredTaxation 2024-03-31 05332880 ns5:DeferredTaxation 2024-04-01 2025-03-31 05332880 ns5:DeferredTaxation 2025-03-31 05332880 1 2024-04-01 2025-03-31

REGISTERED NUMBER: 05332880 (England and Wales)

Unaudited Financial Statements for the Year Ended 31 March 2025

for

Panthera Group Limited

Panthera Group Limited (Registered number: 05332880)

Contents of the Financial Statements

for the Year Ended 31 March 2025

Page |

Company Information | 1 |

Chartered Accountants' Report | 2 |

Statement of Financial Position | 3 |

Notes to the Financial Statements | 5 |

Panthera Group Limited

Company Information

for the Year Ended 31 March 2025

| DIRECTORS: | N James

| A M Davis

| B W Howard

| REGISTERED OFFICE: | Beauford House

| Cricket Field Road

| Uxbridge

| Middlesex

| UB8 1QG

| REGISTERED NUMBER: | 05332880 (England and Wales)

| ACCOUNTANTS: | Ascendant Partners Limited

| Second Floor

| Curzon House

| 24 High Street

| Banstead

| Surrey

| SM7 2LJ

Chartered Accountants' Report to the Board of Directors

on the Unaudited Financial Statements of

Panthera Group Limited

The following reproduces the text of the report prepared for the directors in respect of the company's annual unaudited financial statements. In accordance with the Companies Act 2006, the company is only required to file a Statement of Financial Position. Readers are cautioned that the Income Statement and certain other primary statements and the Report of the Directors are not required to be filed with the Registrar of Companies.

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Panthera Group Limited for the year ended 31 March 2025 which comprise the Income Statement, Statement of Financial Position, Statement of Changes in Equity and the related notes from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed within the ICAEW's regulations and guidance at http://www.icaew.com/en/membership/regulations-standards-and-guidance.

This report is made solely to the Board of Directors of Panthera Group Limited, as a body, in accordance with the terms of our engagement letter dated 9 March 2018. Our work has been undertaken solely to prepare for your approval the financial statements of Panthera Group Limited and state those matters that we have agreed to state to the Board of Directors of Panthera Group Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Panthera Group Limited and its Board of Directors, as a body, for our work or for this report.

It is your duty to ensure that Panthera Group Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Panthera Group Limited. You consider that Panthera Group Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Panthera Group Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

Ascendant Partners Limited

Second Floor

Curzon House

24 High Street

Banstead

Surrey

SM7 2LJ

15 January 2026

Panthera Group Limited (Registered number: 05332880)

Statement of Financial Position

31 March 2025

| 2025 | 2024 |

| Notes | £ | £ | £ | £ |

FIXED ASSETS

Intangible assets | 4 | 28,670 |  | 25,388 |  |

Tangible assets | 5 | 396,583 |  | 514,845 |  |

|  | 425,253 |  |  |  | 540,233 |  |

CURRENT ASSETS

Inventories | 1,397,926 |  | 1,102,342 |  |

Debtors | 6 | 1,357,944 |  | 2,211,245 |  |

Cash at bank and in hand | 119 |  | 1,111 |  |

2,755,989 |  | 3,314,698 |  |

CREDITORS

Amounts falling due within one year | 7 | 1,681,598 |  | 1,502,079 |  |

NET CURRENT ASSETS | 1,074,391 |  | 1,812,619 |  |

TOTAL ASSETS LESS CURRENT LIABILITIES | 1,499,644 |  | 2,352,852 |  |

CREDITORS

Amounts falling due after more than one year | 8 | (91,881 | ) | (760,429 | ) |

PROVISIONS FOR LIABILITIES | 11 | (99,146 | ) | (128,711 | ) |

NET ASSETS | 1,308,617 |  | 1,463,712 |  |

CAPITAL AND RESERVES

Called up share capital | 100 |  | 100 |  |

Capital redemption reserve | 100 |  | 100 |  |

Retained earnings | 1,308,417 |  | 1,463,512 |  |

SHAREHOLDERS' FUNDS | 1,308,617 |  | 1,463,712 |  |

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2025 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a) | ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b) | preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

Panthera Group Limited (Registered number: 05332880)

Statement of Financial Position - continued

31 March 2025

The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 15 January 2026 and were signed on its behalf by:

B W Howard - Director

Panthera Group Limited (Registered number: 05332880)

Notes to the Financial Statements

for the Year Ended 31 March 2025

1. | STATUTORY INFORMATION

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

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

2. | ACCOUNTING POLICIES

| Basis of preparing the financial statements

| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

| Going concern

| The preparation of the financial statements requires the directors to make an assessment of the entity's ability to continue as a going concern. The directors have reviewed this and consider it appropriate to prepare the financial statements on a going concern basis.

| Revenue

| Revenue is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

| Intangible assets

| Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

| Patents and licences are being amortised evenly over their estimated useful life of five years.

| Computer software is being amortised evenly over its estimated useful life of nil years.

| Property, plant and equipment

| Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life.

| Plant and machinery | - | 25% per annum on reducing balance

| Fixtures and fittings | - | 25% per annum on reducing balance

| Motor vehicles | - | 25% per annum on reducing balance

| Computer equipment | - | 33.3% per annum on cost

| Inventories

| Inventories are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

| Taxation

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

| Current or deferred taxation assets and liabilities are not discounted.

| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Panthera Group Limited (Registered number: 05332880)

Notes to the Financial Statements - continued

for the Year Ended 31 March 2025

2. | ACCOUNTING POLICIES - continued

| Deferred tax

| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

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

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

| Research and development

| Expenditure on research and development is written off in the year in which it is incurred.

| Hire purchase and leasing commitments

| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

| Pension costs and other post-retirement benefits

| The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

3. | EMPLOYEES AND DIRECTORS

| The average number of employees during the year was 37 (2024 - 38 ) .

4. | INTANGIBLE FIXED ASSETS

| Other

| intangible

| assets

£ |

| COST

| At 1 April 2024 | 26,881 |  |

| Additions | 12,887 |  |

| At 31 March 2025 | 39,768 |  |

| AMORTISATION

| At 1 April 2024 | 1,493 |  |

| Charge for year | 9,605 |  |

| At 31 March 2025 | 11,098 |  |

| NET BOOK VALUE

| At 31 March 2025 | 28,670 |  |

| At 31 March 2024 | 25,388 |  |

Panthera Group Limited (Registered number: 05332880)

Notes to the Financial Statements - continued

for the Year Ended 31 March 2025

5. | PROPERTY, PLANT AND EQUIPMENT

| Fixtures |

| Plant and |  | and |  | Motor |  | Computer |

| machinery |  | fittings |  | vehicles |  | equipment |  | Totals

£ | £ | £ | £ | £ |

| COST

| At 1 April 2024 | 754,301 |  | 53,204 |  | 496,379 |  | 37,133 |  | 1,341,017 |  |

| Additions | 47,649 |  | 383 |  | - |  | 1,824 |  | 49,856 |  |

| Disposals | - |  | - |  | (25,495 | ) | - |  | (25,495 | ) |

| At 31 March 2025 | 801,950 |  | 53,587 |  | 470,884 |  | 38,957 |  | 1,365,378 |  |

| DEPRECIATION

| At 1 April 2024 | 515,363 |  | 35,852 |  | 243,001 |  | 31,956 |  | 826,172 |  |

| Charge for year | 86,896 |  | 4,361 |  | 62,504 |  | 3,433 |  | 157,194 |  |

| Eliminated on disposal | - |  | - |  | (14,571 | ) | - |  | (14,571 | ) |

| At 31 March 2025 | 602,259 |  | 40,213 |  | 290,934 |  | 35,389 |  | 968,795 |  |

| NET BOOK VALUE

| At 31 March 2025 | 199,691 |  | 13,374 |  | 179,950 |  | 3,568 |  | 396,583 |  |

| At 31 March 2024 | 238,938 |  | 17,352 |  | 253,378 |  | 5,177 |  | 514,845 |  |

6. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

2025 | 2024 |

£ | £ |

| Trade debtors | 354,570 |  | 183,903 |  |

| Amounts owed by group undertakings | 79,463 |  | 670,641 |  |

| Other debtors | 10,878 |  | 8,640 |  |

| Social security and other taxes | 46,247 |  | 37,805 |  |

| Accrued income | 815,566 |  | 1,182,887 |  |

| Prepayments | 51,220 |  | 127,369 |  |

1,357,944 |  | 2,211,245 |  |

7. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

2025 | 2024 |

£ | £ |

| Bank loans and overdrafts | 439,740 |  | 740,630 |  |

| Hire purchase contracts (see note 9) | 80,974 |  | 108,318 |  |

| Trade creditors | 623,716 |  | 438,289 |  |

| Amounts owed to group undertakings | 327,159 |  | 4,157 |  |

| Corporation tax | 20,185 |  | - |  |

| Social security and other taxes | 82,347 |  | 100,463 |  |

| Other creditors | 5,986 |  | 12,576 |  |

| Directors' current accounts | 61,000 |  | 61,000 |  |

| Accruals and deferred income | 40,491 |  | 36,646 |  |

1,681,598 |  | 1,502,079 |  |

Panthera Group Limited (Registered number: 05332880)

Notes to the Financial Statements - continued

for the Year Ended 31 March 2025

8. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |

2025 | 2024 |

£ | £ |

| Bank loans - 1-2 years | 45,833 |  | 326,809 |  |

| Bank loans - 2-5 years | - |  | 289,797 |  |

| Hire purchase contracts (see note 9) | 46,048 |  | 132,573 |  |

| Other creditors | - |  | 11,250 |  |

91,881 |  | 760,429 |  |

9. | LEASING AGREEMENTS

| Minimum lease payments fall due as follows:

| Hire purchase |

| contracts |

2025 | 2024 |

£ | £ |

| Net obligations repayable:

| Within one year | 80,974 |  | 108,318 |  |

| Between one and five years | 46,048 |  | 132,573 |  |

127,022 |  | 240,891 |  |

| Non-cancellable |

| operating leases |

2025 | 2024 |

£ | £ |

| Within one year | 136,800 |  | 136,800 |  |

| Between one and five years | 152,375 |  | 289,175 |  |

289,175 |  | 425,975 |  |

10. | SECURED DEBTS

| HSBC Bank plc hold a debenture dated 12 February 2008 securing all present and future liabilities to the bank by way of a fixed and floating charge over all of the assets of the company. This charge was satisfied post year end on 10th April 2025.

| The director, Mr N James, has provided personal guarantees of £55,000 for the Business Interruption Loan and £300,000 for the overdraft and credit card facility from HSBC Bank plc. The loans were repaid post year end.

11. | PROVISIONS FOR LIABILITIES

2025 | 2024 |

£ | £ |

| Deferred tax

| Accelerated capital allowances | 99,146 |  | 128,711 |  |

Panthera Group Limited (Registered number: 05332880)

Notes to the Financial Statements - continued

for the Year Ended 31 March 2025

11. | PROVISIONS FOR LIABILITIES - continued

| Deferred |

| tax |

£ |

| Balance at 1 April 2024 | 128,711 |  |

| Credit to Income Statement during year | (29,565 | ) |

| Balance at 31 March 2025 | 99,146 |  |

12. | RELATED PARTY DISCLOSURES

| The company is a subsidiary of Apricus Group Holdings Limited (formerly Panthera Group Holdings Limited). Mr N James and Mr R James, who are directors of the company and of Apricus Group Holdings Limited, are also directors of Panthera Security Limited, which is a fellow subsidiary of Apricus Group Holdings Limited.

| During the year the company paid dividends of £101,783 (2024: £208,783) to Apricus Group Holdings Limited and received management charge income of £363,845 (2024: £389,257) from Panthera Security Limited.

| At the balance sheet date, the amounts outstanding were as follows:

|  | 2025 |  | 2024 |

|  | Due from |  | Due to |  | Due from |  | Due to |

|  | £ |  | £ |  | £ |  | £ |

| Apricus Group Holdings Limited |  | 79,463 |  |  | - |  |  | 670,641 |  |  | - |

| Panthera Security Limited |  | - |  |  | 327,159 |  |  | - |  |  | 4,157 |

|  | 79,463 |  |  | 327,159 |  |  | 670,641 |  |  | 4,157 |

13. | POST BALANCE SHEET EVENTS

| On 4 April 2025 Apricus Group Holdings Limited sold its shares in Panthera Group Limited to Orbis Protect Limited.

14. | ULTIMATE CONTROLLING PARTY

| The company was a wholly-owned subsidiary of Apricus Group Holdings Limited, which is controlled by the directors, Mr N James and R James. Apricus Group Holdings Limited's registered office address is Second Floor, Curzon House, 24 High Street, Banstead, Surrey, England, SM7 2LJ.

| Since the sale on 4th April, the ultimate controlling party is now Orbis Protect Limited.