Company registration number 02961405 (England and Wales)
PIMSEAL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
PIMSEAL LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
PIMSEAL LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
30,558
9,245
Current assets
Stocks
477,021
428,424
Debtors
4
728,264
637,272
Cash at bank and in hand
256,824
335,868
1,462,109
1,401,564
Creditors: amounts falling due within one year
5
(458,496)
(369,185)
Net current assets
1,003,613
1,032,379
Net assets
1,034,171
1,041,624
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
1,034,071
1,041,524
Total equity
1,034,171
1,041,624

For the financial year ended 31 August 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

T he members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 12 February 2026 and are signed on its behalf by:
Mr T R E Normanton
Director
Company registration number 02961405 (England and Wales)
PIMSEAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -
1
Accounting policies
Company information

Pimseal Limited is a private company limited by shares incorporated in England and Wales. The registered office is Brailsford House, Knapp Lane, St. James Square, Cheltenham, Gloucestershire, United Kingdom, GL50 3QA.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary a mounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment etc
15% on cost
Motor vehicles
25% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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 carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

PIMSEAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 3 -
1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.6
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.

1.7
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 and bank balances, are 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.

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 paymen ts 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. A m ounts 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.

PIMSEAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 4 -
1.8
Equity instruments

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

1.9
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes 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 reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.10
Employee benefits

The group provides a range of benefits to employees, including paid holiday arrangements and defined contribution retirement benefit schemes.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
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.

1.13

Related party note exemption

The company has taken advantage of the exemption available under FRS 102 section 1A not to disclose related party transactions with wholly owned subsidiaries within the group.

PIMSEAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 5 -
2
Employees
2025
2024
Number
Number
Total
12
12
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 September 2024
44,435
Additions
32,444
Disposals
(16,700)
At 31 August 2025
60,179
Depreciation and impairment
At 1 September 2024
35,190
Depreciation charged in the year
6,954
Eliminated in respect of disposals
(12,523)
At 31 August 2025
29,621
Carrying amount
At 31 August 2025
30,558
At 31 August 2024
9,245

Tangible fixed assets are pledged as security for certain bank and other facilities held in the parent company.

4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
693,777
610,337
Other debtors
34,487
26,935
728,264
637,272

Debtors are pledged as security for certain bank and other facilities held in the parent company.

PIMSEAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 6 -
5
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
165,896
111,758
Corporation tax
102,313
77,862
Other taxation and social security
17,651
28,884
Other creditors
172,636
150,681
458,496
369,185
6
Financial commitments, guarantees and contingent liabilities

At the balance sheet date the company had total guarantees, contingencies and commitments of £Nil (2024: £Nil).

7
Parent company

The parent company is Euston Holdco V Limited by virtue of their 100% ownership of the ordinary share capital of the company.

2025-08-31 2024-09-01 false false false 12 February 2026 CCH Software CCH Accounts Production 2025.300 No description of principal activity Mr T R E Normanton Mr M J Dominik Mr M G Silver 02961405 2024-09-01 2025-08-31 02961405 2025-08-31 02961405 2024-08-31 02961405 core:OtherPropertyPlantEquipment 2025-08-31 02961405 core:OtherPropertyPlantEquipment 2024-08-31 02961405 core:CurrentFinancialInstruments core:WithinOneYear 2025-08-31 02961405 core:CurrentFinancialInstruments core:WithinOneYear 2024-08-31 02961405 core:WithinOneYear 2025-08-31 02961405 core:WithinOneYear 2024-08-31 02961405 core:CurrentFinancialInstruments 2025-08-31 02961405 core:CurrentFinancialInstruments 2024-08-31 02961405 core:ShareCapital 2025-08-31 02961405 core:ShareCapital 2024-08-31 02961405 core:RetainedEarningsAccumulatedLosses 2025-08-31 02961405 core:RetainedEarningsAccumulatedLosses 2024-08-31 02961405 bus:Director1 2024-09-01 2025-08-31 02961405 core:PlantMachinery 2024-09-01 2025-08-31 02961405 core:MotorVehicles 2024-09-01 2025-08-31 02961405 2023-09-01 2024-08-31 02961405 core:OtherPropertyPlantEquipment 2024-08-31 02961405 core:OtherPropertyPlantEquipment 2024-09-01 2025-08-31 02961405 bus:PrivateLimitedCompanyLtd 2024-09-01 2025-08-31 02961405 bus:SmallCompaniesRegimeForAccounts 2024-09-01 2025-08-31 02961405 bus:FRS102 2024-09-01 2025-08-31 02961405 bus:AuditExemptWithAccountantsReport 2024-09-01 2025-08-31 02961405 bus:Director2 2024-09-01 2025-08-31 02961405 bus:Director3 2024-09-01 2025-08-31 02961405 bus:FullAccounts 2024-09-01 2025-08-31 xbrli:pure xbrli:shares iso4217:GBP