Company registration number 5449383 (England and Wales)
PRASCO UK LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PRASCO UK LIMITED
COMPANY INFORMATION
Directors
K D Waugh
M A Bourne
C C Tseng
(Appointed 1 October 2025)
Secretary
K D Waugh
Company number
5449383
Registered office
Unit 4 Alpha Court
Capitol Park
Thorne
Doncaster
South Yorkshire
England
DN8 5TZ
Auditor
Xeinadin Audit Limited
Sidings House
Sidings Court
Lakeside
Doncaster
South Yorkshire
UK
DN4 5NU
PRASCO UK LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 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 - 22
PRASCO UK LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

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

Review of the business

Prasco UK Limited continues to strengthen its position as a leading supplier within the UK accident repair sector, working in close partnership with insurance providers, fleet operators, and the retail aftermarket. Our operations are centred on a modern facility located in South Yorkshire, supporting a nationwide network with reliable and efficient service.

 

The Company delivered a strong trading performance during the year. Turnover increased by 14.4%, rising from £16.73 million in 2024 to £19.14 million in 2025, driven by continued expansion in market share, enhanced stock availability, and improved customer demand. Gross profit margin also improved, rising from 46.1% to 47.7%, reflecting both procurement efficiencies and better sales mix.

 

Operational improvements, alongside a stabilising cost environment (particularly in freight and currency-related expenses), contributed to more favourable trading conditions. Despite an increase in administrative expenses relative to turnover, the business remains robustly profitable and well-positioned for long-term growth.

 

Cash reserves increased notably in the year, supporting the Company's liquidity and funding future investment in operations and digital capabilities. The business also maintained a broad and well-managed range of stock, allowing for high levels of order fulfilment and rapid response to customer requirements.

Principal risks and uncertainties

The principal risks facing the business remain consistent with previous years:

 

Supply Chain Volatility: The availability of imported vehicle parts continues to be subject to political instability and global economic factors, which may result in higher freight costs or extended lead times.

 

Currency Exposure: As part of our international sourcing strategy, we remain exposed to exchange rate movements, which could impact margins.

 

To mitigate these risks, the Company employs the following measures:

- Strategic procurement planning and dynamic inventory management to cushion against market fluctuations.

- Ongoing monitoring of foreign exchange rates and proactive financial planning to mitigate currency exposure.

 

Secondary Market Risks: As vehicles become increasingly equipped with advanced safety features, the demand for accident repair parts may decline. Additionally, the rapid growth of eCommerce demands greater digital capability and technological integration.

 

To address this, the Company invests in:

- Broadening its product range to include newer model variants and parts relevant to electric and hybrid vehicles.

- Enhancing its technology stack, including investment in digital platforms and customer relationship tools.

 

A highly skilled and experienced management team remains critical to the Company's success. Our Board regularly undertakes risk assessments and ensures that business strategy remains responsive to an evolving marketplace.

PRASCO UK LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Key performance indicators

To ensure alignment with long-term strategic goals, both financial and non-financial KPIs are closely monitored.

Financials KPI's:

                        2025    2024

        

Gross profit margin                47.7%    46.1%

Administrative expenses to turnover        38.6%    39.8%

Operating profit to turnover             9.0%     6.0%

 

Non-Financial KPIs:

a) Order Fulfilment Rate: Continuously monitored to maintain high service levels and customer satisfaction.

b) Stock Turnover: Reflects efficient inventory management and strong demand across a growing product range.

 

The Company's investment in a wider inventory selection has led to improved order fulfilment and contributed to revenue growth in key customer sectors.

Other information and explanations

Looking ahead, Prasco UK Limited is focused on sustaining growth through operational excellence, customer focus, and innovation.

 

Key priorities include:

- Product Range Expansion: Continuing to broaden our catalogue to meet the demands of evolving vehicle technologies, including electric, hybrid, and connected vehicles.

- Technological Investment: Enhancing digital infrastructure, including inventory and order management systems, and expanding our eCommerce capabilities to meet the changing needs of the industry.

- Customer Service Excellence: Maintaining fast, efficient, and reliable service to customers across the UK, with a focus on building enduring relationships and repeat business.

- Talent Development: Investing in staff training and career progression to support retention, innovation, and leadership succession planning.

 

With a resilient business model, growing cash reserves, and robust stock levels, the Company is well-equipped to navigate future challenges and seize emerging opportunities in the automotive parts sector.

On behalf of the board

K D Waugh
Director
20 April 2026
PRASCO UK LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

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

Principal activities

The principal activity of the company continued to be that of wholesale trade of motor vehicle parts and accessories

Results and dividends

The results for the year are set out on page 9.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

K D Waugh
M A Bourne
D Gibson
(Resigned 15 August 2025)
C C Tseng
(Appointed 1 October 2025)
Auditor

In accordance with the company's articles, a resolution proposing that Xeinadin Audit Limited be reappointed as auditor of the company will be put at a General Meeting.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
K D Waugh
Director
20 April 2026
PRASCO UK LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -

The directors are responsible 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:

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.

PRASCO UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRASCO UK LIMITED
- 5 -
Opinion

We have audited the financial statements of Prasco UK Limited (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including 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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. 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 course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

PRASCO UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRASCO UK LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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

PRASCO UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRASCO UK LIMITED (CONTINUED)
- 7 -

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

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

 

Based on our understanding of the Company, we identified that the principal risks of non-compliance with laws and regulations related to corporation tax legislation and we considered the extent to which non-compliance might have a material effect on the financial statements.

 

As part of this assessment we considered both quantitative and qualitative factors. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements, such as the Companies Act 2006 and FRS 102.

 

We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements which included the risk of management override of controls. We determined that the principal risks were related to posting inappropriate journal entries, omitting, advancing or delaying recognition of events and transactions that have occurred during or after the reporting period, and potential management bias in the determination of accounting estimates or judgements to manipulate results.

 

Audit procedures performed by the engagement team include:

 

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentation, or through collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://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.

PRASCO UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRASCO UK LIMITED (CONTINUED)
- 8 -
Kelvin Fitton BA FCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
Sidings House
Sidings Court
Lakeside
Doncaster
South Yorkshire
DN4 5NU
UK
20 April 2026
PRASCO UK LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
2
19,139,269
16,726,280
Cost of sales
(10,010,404)
(9,022,422)
Gross profit
9,128,865
7,703,858
Administrative expenses
(7,385,744)
(6,662,511)
Operating profit
3
1,743,121
1,041,347
Interest receivable and similar income
6
10,322
1,092
Interest payable and similar expenses
7
(12,012)
(30,700)
Profit before taxation
1,741,431
1,011,739
Tax on profit
8
(466,417)
(271,820)
Profit for the financial year
1,275,014
739,919

The profit and loss account has been prepared on the basis that all operations are continuing operations.

PRASCO UK LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
£
£
Profit for the year
1,275,014
739,919
Other comprehensive income
-
-
Total comprehensive income for the year
1,275,014
739,919
PRASCO UK LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
9
329,090
745,723
Current assets
Stocks
10
4,382,752
4,654,876
Debtors
11
2,292,618
2,059,740
Cash at bank and in hand
1,519,543
709,965
8,194,913
7,424,581
Creditors: amounts falling due within one year
12
(3,797,553)
(4,548,874)
Net current assets
4,397,360
2,875,707
Total assets less current liabilities
4,726,450
3,621,430
Creditors: amounts falling due after more than one year
13
-
0
(65,904)
Provisions for liabilities
Deferred tax liability
15
81,757
185,847
(81,757)
(185,847)
Net assets
4,644,693
3,369,679
Capital and reserves
Called up share capital
17
400,000
400,000
Profit and loss reserves
18
4,244,693
2,969,679
Total equity
4,644,693
3,369,679

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 20 April 2026 and are signed on its behalf by:
K D Waugh
Director
Company registration number 5449383 (England and Wales)
PRASCO UK LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2024
400,000
2,229,760
2,629,760
Year ended 31 December 2024:
Profit and total comprehensive income
-
739,919
739,919
Balance at 31 December 2024
400,000
2,969,679
3,369,679
Year ended 31 December 2025:
Profit and total comprehensive income
-
1,275,014
1,275,014
Balance at 31 December 2025
400,000
4,244,693
4,644,693
PRASCO UK LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
1,332,692
1,187,905
Interest paid
(12,012)
(30,700)
Income taxes paid
(374,249)
(214,834)
Net cash inflow from operating activities
946,431
942,371
Investing activities
Purchase of tangible fixed assets
(93,690)
(191,443)
Proceeds from disposal of tangible fixed assets
164,613
261,491
Interest received
10,322
1,092
Net cash generated from investing activities
81,245
71,140
Financing activities
Payment of finance leases obligations
(218,098)
(344,679)
Net cash used in financing activities
(218,098)
(344,679)
Net increase in cash and cash equivalents
809,578
668,832
Cash and cash equivalents at beginning of year
709,965
41,133
Cash and cash equivalents at end of year
1,519,543
709,965
PRASCO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
1
Accounting policies
Company information

Prasco UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 4 Alpha Court, Capitol Park, Thorne, Doncaster, South Yorkshire, England, DN8 5TZ.

1.1
Basis of preparation

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.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts 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 measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

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:

Leasehold improvements
10% on cost
Plant and equipment
15% on reducing balance
Computers
Straight line over 3 years
Motor vehicles
Straight line over 3 years

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
Stocks

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

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.

1.5
Taxation

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

PRASCO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
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.

1.6
Retirement benefits

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

1.7
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Turnover and other revenue
2025
2024
£
£
Other revenue
Interest income
10,322
1,092
PRASCO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
3
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange gains
(121,384)
(174,812)
Fees payable to the company's auditor for the audit of the company's financial statements
15,450
14,115
Depreciation of tangible fixed assets
257,368
374,591
Loss on disposal of tangible fixed assets
88,342
23,330
Operating lease charges
366,709
366,474
4
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Sales
14
14
Directors
2
2
Purchasing
6
5
Admin
3
3
Drivers
34
32
Warehouse
22
22
Total
81
78

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
3,216,371
2,876,920
Social security costs
385,633
240,162
Pension costs
334,937
205,429
3,936,941
3,322,511
5
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
340,750
322,283
Company pension contributions to defined contribution schemes
163,722
63,522
504,472
385,805

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 2).

PRASCO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
5
Directors' remuneration
(Continued)
- 17 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
229,849
177,858
Company pension contributions to defined contribution schemes
60,200
60,000
6
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
10,322
1,092
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
10,322
1,092
7
Interest payable and similar expenses
2025
2024
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
11,881
28,736
Other interest
131
1,964
12,012
30,700
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
570,507
388,731
Deferred tax
Origination and reversal of timing differences
(104,090)
(116,911)
Total tax charge
466,417
271,820
PRASCO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
8
Taxation
(Continued)
- 18 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
1,741,431
1,011,739
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
435,358
252,935
Tax effect of expenses that are not deductible in determining taxable profit
31,059
4,404
Adjustments in respect of prior years
-
0
14,481
Taxation charge for the year
466,417
271,820
9
Tangible fixed assets
Leasehold improvements
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
419,936
593,913
469,134
797,685
2,280,668
Additions
-
0
5,940
-
0
87,750
93,690
Disposals
-
0
-
0
-
0
(544,709)
(544,709)
At 31 December 2025
419,936
599,853
469,134
340,726
1,829,649
Depreciation and impairment
At 1 January 2025
358,020
397,364
460,795
318,766
1,534,945
Depreciation charged in the year
35,734
71,283
8,339
142,012
257,368
Eliminated in respect of disposals
-
0
-
0
-
0
(291,754)
(291,754)
At 31 December 2025
393,754
468,647
469,134
169,024
1,500,559
Carrying amount
At 31 December 2025
26,182
131,206
-
0
171,702
329,090
At 31 December 2024
61,916
196,549
8,339
478,919
745,723

Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:

2025
2024
£
£
Motor vehicles
-
0
190,447
PRASCO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
10
Stocks
2025
2024
£
£
Finished goods and goods for resale
4,382,752
4,654,876
11
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
2,064,977
1,815,900
Other debtors
81,019
180,493
Prepayments and accrued income
146,622
63,347
2,292,618
2,059,740
12
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Obligations under finance leases
14
-
0
152,194
Trade creditors
1,276,475
2,095,745
Corporation tax
570,507
374,249
Other taxation and social security
553,712
634,170
Accruals and deferred income
1,396,859
1,292,516
3,797,553
4,548,874
13
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
14
-
0
65,904
14
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
-
0
152,194
In two to five years
-
0
65,904
-
0
218,098
PRASCO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
15
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
81,757
185,847
2025
Movements in the year:
£
Liability at 1 January 2025
185,847
Credit to profit or loss
(104,090)
Liability at 31 December 2025
81,757
16
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
334,937
205,429

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

17
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
400,000
400,000
400,000
400,000
18
Profit and loss reserves
2025
2024
£
£
At the beginning of the year
2,969,679
2,229,760
Adjusted balance
2,969,679
2,229,760
Profit for the year
1,275,014
739,919
At the end of the year
4,244,693
2,969,679
PRASCO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
19
Financial commitments, guarantees and contingent liabilities

The following secured debts are included within creditors:

 

 

The invoice discounting facility is secured by fixed and floating charge over the assets of the Company.

 

The trade debtor balance subject to invoice financing at the year end is £2,048,535 (2024: £1,802,333)

 

Hire purchase contracts were secured over the relevant assets.

20
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within 1 year
525,775
385,033
Years 2-5
1,798,368
1,540,132
After 5 years
834,238
1,219,271
3,158,381
3,144,436
21
Related party transactions

Prasco S.P.A

Shareholder

 

During the year the Company made purchases of £874,441 (2024: £523,698) from Prasco S.P.A. At the Balance Sheet date £Nil (2024: £115,955) was due to Prasco S.P.A.

 

TJ Paint & Panel Ltd

Director in common

 

During the year the Company made purchases of £18,160 (2024: £106,193) from TJ Paint & Panel Ltd. At the Balance Sheet date £3,570 (2024: £42,008) was due to TJ Paint & Panel Ltd.

 

Prasco UK Limited made sales of £35,961 (2024: £13,648) to T J Paint & Panel Ltd. At the Balance Sheet date a balance was due from T J Paint & Panel Ltd of £967 (2024 £4,965).

 

D Gibson

Director

 

During the year services were charged to the Company of £60,991 (2024: £52,157). A balance was due at the year end of £3,130 (2024: £3,929).

 

S Waugh

Related Party

 

During the year services were charged to the Company of £7,500 (2024: £54,000).

 

 

PRASCO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
22
Ultimate controlling party

There is no single ultimate controlling party.

23
Cash generated from operations
2025
2024
£
£
Profit after taxation
1,275,014
739,919
Adjustments for:
Taxation charged
466,417
271,820
Finance costs
12,012
30,700
Investment income
(10,322)
(1,092)
Loss on disposal of tangible fixed assets
88,342
23,330
Depreciation and impairment of tangible fixed assets
257,368
374,591
Movements in working capital:
Decrease/(increase) in stocks
272,124
(1,063,080)
Increase in debtors
(232,878)
(181,399)
(Decrease)/increase in creditors
(795,385)
993,116
Cash generated from operations
1,332,692
1,187,905
24
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
709,965
809,578
1,519,543
Lease liabilities
(218,098)
218,098
-
491,867
1,027,676
1,519,543
2025-12-312025-01-01falsefalsetrueCCH SoftwareCCH Accounts Production 2026.100M A BourneD GibsonC C TsengC C TsengK D Waugh54493832025-01-012025-12-315449383bus:CompanySecretaryDirector12025-01-012025-12-315449383bus:Director12025-01-012025-12-315449383bus:Director32025-01-012025-12-315449383bus:CompanySecretary12025-01-012025-12-315449383bus:Director22025-01-012025-12-315449383bus:Director42025-01-012025-12-315449383bus:RegisteredOffice2025-01-012025-12-3154493832025-12-3154493832024-01-012024-12-315449383core:RetainedEarningsAccumulatedLosses2024-01-012024-12-315449383core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3154493832024-12-315449383core:LeaseholdImprovements2025-12-315449383core:PlantMachinery2025-12-315449383core:ComputerEquipment2025-12-315449383core:MotorVehicles2025-12-315449383core:LeaseholdImprovements2024-12-315449383core:PlantMachinery2024-12-315449383core:ComputerEquipment2024-12-315449383core:MotorVehicles2024-12-315449383core:WithinOneYear2025-12-315449383core:WithinOneYear2024-12-315449383core:AfterOneYear2025-12-315449383core:AfterOneYear2024-12-315449383core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-315449383core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-315449383core:ShareCapital2025-12-315449383core:ShareCapital2024-12-315449383core:RetainedEarningsAccumulatedLosses2025-12-315449383core:RetainedEarningsAccumulatedLosses2024-12-315449383core:ShareCapital2023-12-315449383core:RetainedEarningsAccumulatedLosses2023-12-315449383core:ShareCapitalOrdinaryShareClass12025-12-315449383core:ShareCapitalOrdinaryShareClass12024-12-315449383core:RetainedEarningsAccumulatedLosses2024-12-3154493832024-12-3154493832023-12-315449383core:LeaseholdImprovements2025-01-012025-12-315449383core:PlantMachinery2025-01-012025-12-315449383core:ComputerEquipment2025-01-012025-12-315449383core:MotorVehicles2025-01-012025-12-31544938312025-01-012025-12-31544938312024-01-012024-12-315449383core:UKTax2025-01-012025-12-315449383core:UKTax2024-01-012024-12-315449383core:LeaseholdImprovements2024-12-315449383core:PlantMachinery2024-12-315449383core:ComputerEquipment2024-12-315449383core:MotorVehicles2024-12-315449383core:CurrentFinancialInstruments2025-12-315449383core:CurrentFinancialInstruments2024-12-315449383core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-315449383core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-315449383core:BetweenTwoFiveYears2025-12-315449383core:BetweenTwoFiveYears2024-12-315449383bus:OrdinaryShareClass12025-01-012025-12-315449383bus:OrdinaryShareClass12025-12-315449383bus:OrdinaryShareClass12024-12-315449383core:MoreThanFiveYears2025-12-315449383core:MoreThanFiveYears2024-12-315449383bus:EntityNoLongerTradingButTradedInPast2025-01-012025-12-315449383bus:PrivateLimitedCompanyLtd2025-01-012025-12-315449383bus:FRS1022025-01-012025-12-315449383bus:Audited2025-01-012025-12-315449383bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP